| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 75 000.00 | | 75 000.00 | 75 000.00 |
BJ TOTAL (I) | 10 222 509.00 | 956 250.00 | 9 266 259.00 | 10 222 509.00 |
BV Advances and down payments on orders | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 7 449.00 | | 7 449.00 | 7 449.00 |
BZ Other receivables | 1 470 963.00 | | 1 470 963.00 | 1 470 963.00 |
CF Cash and cash equivalents | 76 317.00 | | 76 317.00 | 76 317.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 559 728.00 | | 1 559 728.00 | 1 559 728.00 |
CO Grand total (0 to V) | 11 782 237.00 | 956 250.00 | 10 825 987.00 | 11 782 237.00 |
CU Other investments | 10 147 509.00 | 956 250.00 | 9 191 259.00 | 10 147 509.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 133 303.00 | 2 133 303.00 | | 2 133 303.00 |
DB Share, merger, contribution premiums, etc. | 574 850.00 | 574 850.00 | | 574 850.00 |
DD Legal reserve (1) | 230 000.00 | 230 000.00 | | 230 000.00 |
DG Other reserves | 5 327 763.00 | 5 837 901.00 | | 5 327 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 353.00 | -310 138.00 | | 132 353.00 |
DK Regulated provisions | 69 559.00 | 45 232.00 | | 69 559.00 |
DL TOTAL (I) | 8 467 829.00 | 8 511 148.00 | | 8 467 829.00 |
DU Loans and Debts from Credit Institutions (3) | 2 281 520.00 | 2 407 379.00 | | 2 281 520.00 |
DX Trade payables and related accounts | 15 313.00 | 144 172.00 | | 15 313.00 |
DY Tax and social security liabilities | 1 591.00 | 2 501.00 | | 1 591.00 |
EA Other liabilities | 59 734.00 | 59 735.00 | | 59 734.00 |
EC TOTAL (IV) | 2 358 158.00 | 2 613 787.00 | | 2 358 158.00 |
EE Grand total (I to V) | 10 825 987.00 | 11 124 935.00 | | 10 825 987.00 |
EG Accrued income and payables due within one year | 315 240.00 | 339 338.00 | | 315 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 781.00 | | 13 781.00 | 13 781.00 |
FJ Net sales | 13 781.00 | | 13 781.00 | 13 781.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 13 781.00 | |
FW Other purchases and external expenses | | | 36 283.00 | |
FX Taxes, duties, and similar payments | | | 1 842.00 | |
FY Salaries and Wages | | | -6 245.00 | |
FZ Social Security Contributions | | | -2 623.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 257.00 | |
GG - OPERATING RESULT (I - II) | | | -15 476.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 6 544.00 | |
GP Total financial income (V) | | | 206 544.00 | |
GR Interest and similar expenses | | | 34 389.00 | |
GU Total financial expenses (VI) | | | 34 389.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 059.00 | | |
HA Exceptional income from management transactions | 2.00 | 3.00 | | 2.00 |
HB Exceptional income from capital transactions | | 222.00 | | |
HD Total exceptional income (VII) | 2.00 | 225.00 | | 2.00 |
HE Exceptional expenses on management operations | 2.00 | 3.00 | | 2.00 |
HF Exceptional expenses on capital transactions | | 222.00 | | |
HG Exceptional depreciation and provisions | 24 327.00 | 10 679.00 | | 24 327.00 |
HH Total exceptional expenses (VIII) | 24 329.00 | 10 904.00 | | 24 329.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -24 327.00 | -10 680.00 | | -24 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 327.00 | 139 971.00 | | 220 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 974.00 | 450 109.00 | | 87 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 353.00 | -310 138.00 | | 132 353.00 |
| |
| 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 | 10 222 509.00 | | | 10 222 509.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 222 509.00 | |
I4 DECREASES Grand Total | | | 10 222 509.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 222 509.00 | | | 10 222 509.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 45 232.00 | 24 327.00 | | 45 232.00 |
7B Total provisions for depreciation | 956 250.00 | | | 956 250.00 |
7C Grand total | 1 001 482.00 | 24 327.00 | | 1 001 482.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 24 327.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 15 313.00 | 15 313.00 | | 15 313.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59 734.00 | 59 734.00 | | 59 734.00 |
UT Other financial assets | 75 000.00 | | | 75 000.00 |
UX Other trade receivables | 7 449.00 | | | 7 449.00 |
VB VAT | 33 624.00 | | | 33 624.00 |
VC Group and associates | 1 431 659.00 | | | 1 431 659.00 |
VG Loans with a maturity of up to one year at origin | 7 071.00 | 7 071.00 | | 7 071.00 |
VH Loans with a maturity of more than one year at origin | 2 274 449.00 | 231 531.00 | 1 716 245.00 | 2 274 449.00 |
VK Loans repaid during the year | 125 551.00 | | | 125 551.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 591.00 | 1 591.00 | | 1 591.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 680.00 | | | 5 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 553 412.00 | 1 478 412.00 | 75 000.00 | 1 553 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 358 158.00 | 315 240.00 | 1 716 245.00 | 2 358 158.00 |
