| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 308 965.00 | | 308 965.00 | 308 965.00 |
AP Buildings | 1 320 000.00 | 262 407.00 | 1 057 593.00 | 1 320 000.00 |
AT Other tangible assets | 53 735.00 | 53 579.00 | 156.00 | 53 735.00 |
BJ TOTAL (I) | 12 625 711.00 | 1 406 237.00 | 11 219 474.00 | 12 625 711.00 |
BX Customers and related accounts | 165 399.00 | | 165 399.00 | 165 399.00 |
BZ Other receivables | 44 719.00 | | 44 719.00 | 44 719.00 |
CD Marketable securities | 3 495 716.00 | | 3 495 716.00 | 3 495 716.00 |
CF Cash and cash equivalents | 143 798.00 | | 143 798.00 | 143 798.00 |
CH Prepaid expenses | 471.00 | | 471.00 | 471.00 |
CJ TOTAL (II) | 3 850 103.00 | | 3 850 103.00 | 3 850 103.00 |
CO Grand total (0 to V) | 16 475 813.00 | 1 406 237.00 | 15 069 576.00 | 16 475 813.00 |
CS Evaluated investments - equity method | 10 943 010.00 | 1 090 252.00 | 9 852 759.00 | 10 943 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 231 840.00 | 235 200.00 | | 231 840.00 |
DD Legal reserve (1) | 24 000.00 | 24 000.00 | | 24 000.00 |
DG Other reserves | 14 023 520.00 | 13 904 606.00 | | 14 023 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -926 471.00 | 301 025.00 | | -926 471.00 |
DL TOTAL (I) | 13 352 889.00 | 14 464 832.00 | | 13 352 889.00 |
DP Provisions for Risks | 3 097.00 | 3 097.00 | | 3 097.00 |
DR TOTAL (IV) | 3 097.00 | 3 097.00 | | 3 097.00 |
DU Loans and Debts from Credit Institutions (3) | 912 222.00 | 1 207 339.00 | | 912 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 534 251.00 | 143 630.00 | | 534 251.00 |
DX Trade payables and related accounts | 141 565.00 | 94 207.00 | | 141 565.00 |
DY Tax and social security liabilities | 116 256.00 | 104 807.00 | | 116 256.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EB Prepaid income (2) | 9 295.00 | 9 431.00 | | 9 295.00 |
EC TOTAL (IV) | 1 713 590.00 | 1 559 414.00 | | 1 713 590.00 |
EE Grand total (I to V) | 15 069 576.00 | 16 027 343.00 | | 15 069 576.00 |
EI Including equity loans | 494 898.00 | | | 494 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 10 000.00 | |
FD Production sold - goods | | | 390 442.00 | |
FJ Net sales | | | 400 442.00 | |
FQ Other income | | | 28 902.00 | |
FR Total operating income (I) | | | 429 343.00 | |
FS Purchases of goods (including customs duties) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 172 791.00 | |
FX Taxes, duties, and similar payments | | | 9 652.00 | |
FY Salaries and Wages | | | 122 624.00 | |
FZ Social Security Contributions | | | 49 201.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 719.00 | |
GF Total Operating Expenses (II) | | | 390 988.00 | |
GG - OPERATING RESULT (I - II) | | | 38 356.00 | |
GP Total financial income (V) | | | 171 621.00 | |
GU Total financial expenses (VI) | | | 1 116 669.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -945 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -906 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 077.00 | 427.00 | | 1 077.00 |
HH Total exceptional expenses (VIII) | 41 934.00 | 36 486.00 | | 41 934.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40 857.00 | -36 059.00 | | -40 857.00 |
HK Income tax | -21 078.00 | -15 324.00 | | -21 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 602 041.00 | 720 805.00 | | 602 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 528 513.00 | 419 779.00 | | 1 528 513.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -926 471.00 | 301 025.00 | | -926 471.00 |
| |
| 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 | 11 129 248.00 | | | 11 129 248.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 943 010.00 | |
I4 DECREASES Grand Total | | | 12 625 711.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 682 700.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 682 700.00 | | | 1 682 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 446 548.00 | | | 9 446 548.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 289 266.00 | 26 719.00 | | 289 266.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 289 266.00 | 26 719.00 | | 289 266.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 097.00 | | | 3 097.00 |
7C Grand total | 3 097.00 | | | 3 097.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 494 898.00 | 494 898.00 | | 494 898.00 |
8B Suppliers and Related Accounts | 141 565.00 | 141 565.00 | | 141 565.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 354.00 | 39 354.00 | | 39 354.00 |
8L Deferred income | 9 295.00 | 9 295.00 | | 9 295.00 |
UL Receivables related to investments | 5 699 303.00 | 50.00 | | 5 699 303.00 |
UX Other trade receivables | 165 399.00 | | | 165 399.00 |
VG Loans with a maturity of up to one year at origin | 151.00 | 151.00 | | 151.00 |
VH Loans with a maturity of more than one year at origin | 912 071.00 | 269 207.00 | 642 864.00 | 912 071.00 |
VK Loans repaid during the year | 273 441.00 | | | 273 441.00 |
VP Miscellaneous | 44 719.00 | | | 44 719.00 |
VQ Other Taxes, Duties, and Similar Debts | 116 256.00 | 116 256.00 | | 116 256.00 |
VS Prepaid expenses | 471.00 | | | 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 909 892.00 | 210 589.00 | 5 699 303.00 | 5 909 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 713 590.00 | 727.00 | 642 864.00 | 1 713 590.00 |
