| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 505 544.00 | | 1 505 544.00 | 1 505 544.00 |
BZ Other receivables | 135 687.00 | | 135 687.00 | 135 687.00 |
CF Cash and cash equivalents | 8 533.00 | | 8 533.00 | 8 533.00 |
CJ TOTAL (II) | 144 220.00 | | 144 220.00 | 144 220.00 |
CO Grand total (0 to V) | 1 649 763.00 | | 1 649 763.00 | 1 649 763.00 |
CU Other investments | 1 505 544.00 | | 1 505 544.00 | 1 505 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 383 286.00 | 402 702.00 | | 383 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 514.00 | -19 416.00 | | 156 514.00 |
DK Regulated provisions | 8 044.00 | 8 044.00 | | 8 044.00 |
DL TOTAL (I) | 553 344.00 | 396 830.00 | | 553 344.00 |
DS Convertible Bond Issues | 5 917.00 | 7 000.00 | | 5 917.00 |
DU Loans and Debts from Credit Institutions (3) | 699 152.00 | 849 707.00 | | 699 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382 167.00 | 296 775.00 | | 382 167.00 |
DX Trade payables and related accounts | 716.00 | 714.00 | | 716.00 |
DY Tax and social security liabilities | 8 467.00 | 2 563.00 | | 8 467.00 |
EA Other liabilities | | 1 198.00 | | |
EC TOTAL (IV) | 1 096 419.00 | 1 157 956.00 | | 1 096 419.00 |
EE Grand total (I to V) | 1 649 763.00 | 1 554 786.00 | | 1 649 763.00 |
EG Accrued income and payables due within one year | 553 077.00 | 458 943.00 | | 553 077.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 138.00 | 129.00 | | 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 200.00 | | 97 200.00 | 97 200.00 |
FJ Net sales | 97 200.00 | | 97 200.00 | 97 200.00 |
FR Total operating income (I) | | | 97 200.00 | |
FW Other purchases and external expenses | | | 17 759.00 | |
FX Taxes, duties, and similar payments | | | 3 980.00 | |
FY Salaries and Wages | | | 51 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 924.00 | |
GF Total Operating Expenses (II) | | | 91 663.00 | |
GG - OPERATING RESULT (I - II) | | | 5 537.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 182 451.00 | |
GP Total financial income (V) | | | 182 451.00 | |
GR Interest and similar expenses | | | 30 475.00 | |
GU Total financial expenses (VI) | | | 30 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 157 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 999.00 | 1 768.00 | | 999.00 |
HH Total exceptional expenses (VIII) | 999.00 | 1 768.00 | | 999.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -999.00 | -1 768.00 | | -999.00 |
HK Income tax | | -8 825.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 279 652.00 | 99 869.00 | | 279 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 137.00 | 119 285.00 | | 123 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 156 514.00 | -19 416.00 | | 156 514.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 505 544.00 | | | 1 505 544.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 505 544.00 | |
I4 DECREASES Grand Total | | | 1 505 544.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 505 544.00 | | | 1 505 544.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 044.00 | | | 8 044.00 |
7C Grand total | 8 044.00 | | | 8 044.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 5 917.00 | 5 917.00 | | 5 917.00 |
8B Suppliers and Related Accounts | 716.00 | 716.00 | | 716.00 |
8D Social Security and Other Social Organizations | 6 898.00 | 6 898.00 | | 6 898.00 |
VB VAT | 119.00 | | | 119.00 |
VG Loans with a maturity of up to one year at origin | 138.00 | 138.00 | | 138.00 |
VH Loans with a maturity of more than one year at origin | 699 014.00 | 155 672.00 | 543 342.00 | 699 014.00 |
VI Group and Associates | 382 167.00 | 382 167.00 | | 382 167.00 |
VK Loans repaid during the year | 150 564.00 | | | 150 564.00 |
VM Income taxes | 27 483.00 | | | 27 483.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 108 085.00 | | | 108 085.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 687.00 | 135 687.00 | | 135 687.00 |
VW VAT | 1 569.00 | 1 569.00 | | 1 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 096 419.00 | 553 077.00 | 543 342.00 | 1 096 419.00 |
