| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 34 905 228.00 | 990.00 | 34 904 238.00 | 34 905 228.00 |
BV Advances and down payments on orders | 2 500.00 | | 2 500.00 | 2 500.00 |
BX Customers and related accounts | 259.00 | | 259.00 | 259.00 |
BZ Other receivables | 1 205 490.00 | | 1 205 490.00 | 1 205 490.00 |
CF Cash and cash equivalents | 1 786 065.00 | | 1 786 065.00 | 1 786 065.00 |
CJ TOTAL (II) | 2 994 314.00 | | 2 994 314.00 | 2 994 314.00 |
CO Grand total (0 to V) | 37 899 542.00 | 990.00 | 37 898 552.00 | 37 899 542.00 |
CU Other investments | 34 905 228.00 | 990.00 | 34 904 238.00 | 34 905 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 419 937.00 | 14 022 534.00 | | 17 419 937.00 |
DB Share, merger, contribution premiums, etc. | 13 568 005.00 | 7 515 427.00 | | 13 568 005.00 |
DD Legal reserve (1) | 300 596.00 | 293 315.00 | | 300 596.00 |
DH Retained earnings | 83 767.00 | -1 194 252.00 | | 83 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 420 125.00 | 1 339 870.00 | | 420 125.00 |
DL TOTAL (I) | 31 792 431.00 | 21 976 893.00 | | 31 792 431.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 700 813.00 | 4 700 813.00 | | 4 700 813.00 |
DX Trade payables and related accounts | 14 436.00 | 94 626.00 | | 14 436.00 |
DY Tax and social security liabilities | 1 078 683.00 | 533 079.00 | | 1 078 683.00 |
DZ Fixed asset liabilities and related accounts | 929.00 | 929.00 | | 929.00 |
EA Other liabilities | 311 260.00 | 654 355.00 | | 311 260.00 |
EC TOTAL (IV) | 6 106 121.00 | 5 983 802.00 | | 6 106 121.00 |
EE Grand total (I to V) | 37 898 552.00 | 27 960 695.00 | | 37 898 552.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 59 145.00 | |
FX Taxes, duties, and similar payments | | | 742.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 59 887.00 | |
GG - OPERATING RESULT (I - II) | | | -59 887.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 999 695.00 | |
GL Other interest and similar income | | | 29 639.00 | |
GP Total financial income (V) | | | 2 029 334.00 | |
GR Interest and similar expenses | | | 89 418.00 | |
GU Total financial expenses (VI) | | | 89 418.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 939 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 880 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 900 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 2 615 000.00 | | |
HD Total exceptional income (VII) | | 5 515 000.00 | | |
HE Exceptional expenses on management operations | 4 258.00 | 2 615 000.00 | | 4 258.00 |
HF Exceptional expenses on capital transactions | | 1 409 587.00 | | |
HH Total exceptional expenses (VIII) | 4 258.00 | 4 024 587.00 | | 4 258.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 258.00 | 1 490 413.00 | | -4 258.00 |
HK Income tax | 1 455 646.00 | 865 314.00 | | 1 455 646.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 029 334.00 | 6 404 199.00 | | 2 029 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 609 209.00 | 5 064 330.00 | | 1 609 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 420 125.00 | 1 339 870.00 | | 420 125.00 |
| |
| 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 | 25 345 247.00 | 9 559 980.00 | | 25 345 247.00 |
I3 DECREASES Total Financial Fixed Assets | 25 345 247.00 | 9 559 980.00 | | 25 345 247.00 |
I4 DECREASES Grand Total | 25 345 247.00 | 9 559 980.00 | | 25 345 247.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 345 247.00 | 9 559 980.00 | | 25 345 247.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 990.00 | | | 990.00 |
7C Grand total | 990.00 | | | 990.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 14 435.00 | 14 435.00 | | 14 435.00 |
8E Income Taxes | 1 078 000.00 | 1 078 000.00 | | 1 078 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 929.00 | 929.00 | | 929.00 |
8K Other liabilities (including liabilities related to repo transactions) | 311 260.00 | 311 260.00 | | 311 260.00 |
UX Other trade receivables | 258.00 | 258.00 | | 258.00 |
VB VAT | 15 289.00 | 15 289.00 | | 15 289.00 |
VC Group and associates | 1 190 200.00 | 1 190 200.00 | | 1 190 200.00 |
VI Group and Associates | 4 700 812.00 | 4 700 812.00 | | 4 700 812.00 |
VQ Other Taxes, Duties, and Similar Debts | 683.00 | 683.00 | | 683.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 205 748.00 | 1 205 748.00 | | 1 205 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 106 121.00 | 6 106 121.00 | | 6 106 121.00 |
