| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 442.00 | 442.00 | | 442.00 |
BB Receivables related to investments | 113 529.00 | 113 529.00 | | 113 529.00 |
BH Other financial assets | 27 088.00 | | 27 088.00 | 27 088.00 |
BJ TOTAL (I) | 3 499 466.00 | 3 214 378.00 | 285 088.00 | 3 499 466.00 |
BX Customers and related accounts | 54 751.00 | | 54 751.00 | 54 751.00 |
BZ Other receivables | 85 056.00 | | 85 056.00 | 85 056.00 |
CF Cash and cash equivalents | 123 000.00 | | 123 000.00 | 123 000.00 |
CH Prepaid expenses | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 262 852.00 | | 262 852.00 | 262 852.00 |
CO Grand total (0 to V) | 3 762 319.00 | 3 214 378.00 | 547 940.00 | 3 762 319.00 |
CU Other investments | 3 358 407.00 | 3 100 407.00 | 258 000.00 | 3 358 407.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 803 225.00 | 803 225.00 | | 803 225.00 |
DB Share, merger, contribution premiums, etc. | 96 774.00 | 96 774.00 | | 96 774.00 |
DD Legal reserve (1) | 29 626.00 | 29 626.00 | | 29 626.00 |
DH Retained earnings | -2 164 082.00 | -2 086 791.00 | | -2 164 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -79 769.00 | -77 291.00 | | -79 769.00 |
DL TOTAL (I) | -1 314 226.00 | -1 234 457.00 | | -1 314 226.00 |
DU Loans and Debts from Credit Institutions (3) | 761 364.00 | 857 741.00 | | 761 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 057 990.00 | 987 108.00 | | 1 057 990.00 |
DX Trade payables and related accounts | 33 282.00 | 36 518.00 | | 33 282.00 |
DY Tax and social security liabilities | 9 530.00 | 5 348.00 | | 9 530.00 |
EA Other liabilities | | 70 000.00 | | |
EC TOTAL (IV) | 1 862 166.00 | 1 956 714.00 | | 1 862 166.00 |
EE Grand total (I to V) | 547 940.00 | 722 258.00 | | 547 940.00 |
EG Accrued income and payables due within one year | 1 281 947.00 | 1 015 875.00 | | 1 281 947.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 558.00 | 1 251.00 | | 6 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 285.00 | | 37 285.00 | 37 285.00 |
FJ Net sales | 37 285.00 | | 37 285.00 | 37 285.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 37 286.00 | |
FW Other purchases and external expenses | | | 36 383.00 | |
FX Taxes, duties, and similar payments | | | 903.00 | |
GF Total Operating Expenses (II) | | | 37 286.00 | |
GG - OPERATING RESULT (I - II) | | | -1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 715.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 663.00 | |
GP Total financial income (V) | | | 3 378.00 | |
GQ Financial allocations to depreciation and provisions | | | 142 984.00 | |
GR Interest and similar expenses | | | 30 362.00 | |
GU Total financial expenses (VI) | | | 173 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -169 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -169 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 876.00 | | |
HA Exceptional income from management transactions | | 29 060.00 | | |
HB Exceptional income from capital transactions | 123 000.00 | | | 123 000.00 |
HD Total exceptional income (VII) | 123 000.00 | 29 060.00 | | 123 000.00 |
HF Exceptional expenses on capital transactions | 32 800.00 | | | 32 800.00 |
HH Total exceptional expenses (VIII) | 32 800.00 | | | 32 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 90 200.00 | 29 060.00 | | 90 200.00 |
HK Income tax | | -7 954.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 163 663.00 | 137 916.00 | | 163 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 432.00 | 215 207.00 | | 243 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -79 769.00 | -77 291.00 | | -79 769.00 |
| |
| 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 | 3 554 860.00 | | 14 025.00 | 3 554 860.00 |
I3 DECREASES Total Financial Fixed Assets | | 69 419.00 | 3 499 024.00 | |
I4 DECREASES Grand Total | | 69 419.00 | 3 499 466.00 | |
IO DECREASES Total including other intangible assets | | | 442.00 | |
KD ACQUISITIONS Total including other intangible assets | 442.00 | | | 442.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 554 418.00 | | 14 025.00 | 3 554 418.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 442.00 | | | 442.00 |
PE DEPRECIATION Total including other intangible assets | 442.00 | | | 442.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 073 614.00 | 142 984.00 | 2 663.00 | 3 073 614.00 |
7C Grand total | 3 073 614.00 | 142 984.00 | 2 663.00 | 3 073 614.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 142 984.00 | 2 663.00 | |
| |
| 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 | 409 490.00 | | 409 490.00 | 409 490.00 |
8B Suppliers and Related Accounts | 33 282.00 | 33 282.00 | | 33 282.00 |
UL Receivables related to investments | 113 529.00 | | | 113 529.00 |
UT Other financial assets | 27 088.00 | | | 27 088.00 |
UX Other trade receivables | 54 751.00 | | | 54 751.00 |
VB VAT | 5 834.00 | | | 5 834.00 |
VG Loans with a maturity of up to one year at origin | 6 558.00 | 6 558.00 | | 6 558.00 |
VH Loans with a maturity of more than one year at origin | 754 806.00 | 584 076.00 | 170 729.00 | 754 806.00 |
VI Group and Associates | 648 501.00 | 648 501.00 | | 648 501.00 |
VK Loans repaid during the year | 100 260.00 | | | 100 260.00 |
VM Income taxes | 48 837.00 | | | 48 837.00 |
VQ Other Taxes, Duties, and Similar Debts | 405.00 | 405.00 | | 405.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 385.00 | | | 30 385.00 |
VS Prepaid expenses | 45.00 | | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 280 469.00 | 139 852.00 | 140 617.00 | 280 469.00 |
VW VAT | 9 125.00 | 9 125.00 | | 9 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 862 166.00 | 1 281 947.00 | 580 219.00 | 1 862 166.00 |
