| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 497 322.00 | | 10 497 322.00 | 10 497 322.00 |
BX Customers and related accounts | 334.00 | | 334.00 | 334.00 |
BZ Other receivables | 1 317 224.00 | | 1 317 224.00 | 1 317 224.00 |
CF Cash and cash equivalents | 66 926.00 | | 66 926.00 | 66 926.00 |
CJ TOTAL (II) | 1 384 484.00 | | 1 384 484.00 | 1 384 484.00 |
CO Grand total (0 to V) | 11 881 807.00 | | 11 881 807.00 | 11 881 807.00 |
CR Shares due in more than one year | 418 070.00 | | | 418 070.00 |
CU Other investments | 10 497 322.00 | | 10 497 322.00 | 10 497 322.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
DD Legal reserve (1) | 149 604.00 | 147 185.00 | | 149 604.00 |
DG Other reserves | 2 002 923.00 | 1 956 960.00 | | 2 002 923.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 735.00 | 48 383.00 | | -50 735.00 |
DK Regulated provisions | 477 299.00 | 477 299.00 | | 477 299.00 |
DL TOTAL (I) | 7 579 092.00 | 7 629 826.00 | | 7 579 092.00 |
DU Loans and Debts from Credit Institutions (3) | 1 422 154.00 | 1 845 921.00 | | 1 422 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 802 356.00 | 2 932 215.00 | | 2 802 356.00 |
DX Trade payables and related accounts | 19 049.00 | 24 657.00 | | 19 049.00 |
DY Tax and social security liabilities | 59 156.00 | 63 002.00 | | 59 156.00 |
EC TOTAL (IV) | 4 302 715.00 | 4 865 795.00 | | 4 302 715.00 |
EE Grand total (I to V) | 11 881 807.00 | 12 495 621.00 | | 11 881 807.00 |
EG Accrued income and payables due within one year | 507 616.00 | 1 183 232.00 | | 507 616.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 669 767.00 | 738 001.00 | | 669 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 745.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 2 747.00 | |
FW Other purchases and external expenses | | | 10 887.00 | |
FX Taxes, duties, and similar payments | | | -4 475.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 412.00 | |
GG - OPERATING RESULT (I - II) | | | -3 665.00 | |
GL Other interest and similar income | | | 8 108.00 | |
GP Total financial income (V) | | | 8 108.00 | |
GR Interest and similar expenses | | | 74 599.00 | |
GU Total financial expenses (VI) | | | 74 599.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -66 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 745.00 | 5 103.00 | | 2 745.00 |
HA Exceptional income from management transactions | 55.00 | 109 957.00 | | 55.00 |
HC Reversals of provisions and transfers of expenses | | 109 957.00 | | |
HD Total exceptional income (VII) | 55.00 | 219 914.00 | | 55.00 |
HE Exceptional expenses on management operations | | 121 493.00 | | |
HH Total exceptional expenses (VIII) | | 121 493.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 55.00 | 98 421.00 | | 55.00 |
HK Income tax | -19 367.00 | -19 746.00 | | -19 367.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 910.00 | 303 722.00 | | 10 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 644.00 | 255 339.00 | | 61 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 735.00 | 48 383.00 | | -50 735.00 |
| |
| 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 | 10 497 322.00 | | | 10 497 322.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 497 322.00 | |
I4 DECREASES Grand Total | | | 10 497 322.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 497 322.00 | | | 10 497 322.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 477 299.00 | | | 477 299.00 |
7C Grand total | 477 299.00 | | | 477 299.00 |
| |
| 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 | 19 049.00 | 19 049.00 | | 19 049.00 |
8D Social Security and Other Social Organizations | 12 748.00 | 1 314.00 | 11 434.00 | 12 748.00 |
UX Other trade receivables | 334.00 | 334.00 | | 334.00 |
VB VAT | 3 447.00 | 3 447.00 | | 3 447.00 |
VC Group and associates | 430 229.00 | 12 159.00 | 418 070.00 | 430 229.00 |
VG Loans with a maturity of up to one year at origin | 671 805.00 | 77 201.00 | 594 604.00 | 671 805.00 |
VH Loans with a maturity of more than one year at origin | 750 349.00 | 367 963.00 | 382 386.00 | 750 349.00 |
VI Group and Associates | 2 802 356.00 | 15 469.00 | 2 786 887.00 | 2 802 356.00 |
VK Loans repaid during the year | 354 082.00 | | | 354 082.00 |
VM Income taxes | 872 423.00 | 872 423.00 | | 872 423.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 361.00 | 4 573.00 | 19 788.00 | 24 361.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 126.00 | 11 126.00 | | 11 126.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 317 558.00 | 899 488.00 | 418 070.00 | 1 317 558.00 |
VW VAT | 22 047.00 | 22 047.00 | | 22 047.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 302 715.00 | 507 616.00 | 3 795 099.00 | 4 302 715.00 |
