| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 39 822 124.00 | 10 150 334.00 | 29 671 790.00 | 39 822 124.00 |
BZ Other receivables | 1 317 936.00 | | 1 317 936.00 | 1 317 936.00 |
CJ TOTAL (II) | 1 317 936.00 | | 1 317 936.00 | 1 317 936.00 |
CO Grand total (0 to V) | 41 140 060.00 | 10 150 334.00 | 30 989 726.00 | 41 140 060.00 |
CU Other investments | 39 822 124.00 | 10 150 334.00 | 29 671 790.00 | 39 822 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 399 976.00 | 32 399 976.00 | | 32 399 976.00 |
DD Legal reserve (1) | 756 996.00 | 644 212.00 | | 756 996.00 |
DF Regulated reserves (1) | 161 083.00 | 161 083.00 | | 161 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 654 604.00 | 2 255 673.00 | | -3 654 604.00 |
DL TOTAL (I) | 29 663 451.00 | 35 460 945.00 | | 29 663 451.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 207 246.00 | 1 165 998.00 | | 1 207 246.00 |
DX Trade payables and related accounts | 62 878.00 | 61 087.00 | | 62 878.00 |
DY Tax and social security liabilities | 53 000.00 | | | 53 000.00 |
EA Other liabilities | 3 150.00 | 5 250.00 | | 3 150.00 |
EC TOTAL (IV) | 1 326 275.00 | 1 232 335.00 | | 1 326 275.00 |
EE Grand total (I to V) | 30 989 726.00 | 36 693 281.00 | | 30 989 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 549.00 | |
FX Taxes, duties, and similar payments | | | 45 905.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 60 454.00 | |
GG - OPERATING RESULT (I - II) | | | -60 454.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 375 105.00 | |
GL Other interest and similar income | | | 15 309.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 2 390 414.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 165 482.00 | |
GR Interest and similar expenses | | | 8 638.00 | |
GU Total financial expenses (VI) | | | 6 174 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 783 705.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 844 159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 459.00 | | |
HD Total exceptional income (VII) | | 3 459.00 | | |
HE Exceptional expenses on management operations | 7 625.00 | 814.00 | | 7 625.00 |
HH Total exceptional expenses (VIII) | 7 625.00 | 814.00 | | 7 625.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 625.00 | 2 644.00 | | -7 625.00 |
HK Income tax | -197 180.00 | -797.00 | | -197 180.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 390 414.00 | 2 242 526.00 | | 2 390 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 045 019.00 | -13 147.00 | | 6 045 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 654 604.00 | 2 255 673.00 | | -3 654 604.00 |
| |
| 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 | 39 822 125.00 | | | 39 822 125.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 822 125.00 | |
I4 DECREASES Grand Total | | | 39 822 125.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 822 125.00 | | | 39 822 125.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 984 853.00 | 6 165 482.00 | | 3 984 853.00 |
7C Grand total | 3 984 853.00 | 6 165 482.00 | | 3 984 853.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 6 165 482.00 | | |
| |
| 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 | 62 879.00 | 62 879.00 | | 62 879.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 150.00 | 3 150.00 | | 3 150.00 |
VB VAT | 17 924.00 | 17 924.00 | | 17 924.00 |
VI Group and Associates | 1 207 246.00 | 1 207 246.00 | | 1 207 246.00 |
VM Income taxes | 1 300 012.00 | 1 300 012.00 | | 1 300 012.00 |
VQ Other Taxes, Duties, and Similar Debts | 53 000.00 | 53 000.00 | | 53 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 317 936.00 | 1 317 936.00 | | 1 317 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 326 275.00 | 1 326 275.00 | | 1 326 275.00 |
