| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 948 395.00 | | 6 948 395.00 | 6 948 395.00 |
BX Customers and related accounts | 27 833.00 | | 27 833.00 | 27 833.00 |
BZ Other receivables | 124 274.00 | | 124 274.00 | 124 274.00 |
CF Cash and cash equivalents | 36 226.00 | | 36 226.00 | 36 226.00 |
CH Prepaid expenses | 11 596.00 | | 11 596.00 | 11 596.00 |
CJ TOTAL (II) | 199 929.00 | | 199 929.00 | 199 929.00 |
CO Grand total (0 to V) | 7 148 324.00 | | 7 148 324.00 | 7 148 324.00 |
CS Evaluated investments - equity method | 6 948 395.00 | | 6 948 395.00 | 6 948 395.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 239 595.00 | 3 239 595.00 | | 3 239 595.00 |
DB Share, merger, contribution premiums, etc. | 49 706.00 | 49 706.00 | | 49 706.00 |
DD Legal reserve (1) | 50 510.00 | | | 50 510.00 |
DG Other reserves | 659 688.00 | | | 659 688.00 |
DH Retained earnings | | -19 298.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 673 475.00 | 1 029 496.00 | | 673 475.00 |
DK Regulated provisions | 58 737.00 | 29 448.00 | | 58 737.00 |
DL TOTAL (I) | 4 731 711.00 | 4 328 946.00 | | 4 731 711.00 |
DS Convertible Bond Issues | 761 066.00 | 761 066.00 | | 761 066.00 |
DU Loans and Debts from Credit Institutions (3) | 1 437 661.00 | 1 741 237.00 | | 1 437 661.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 147 684.00 | | |
DX Trade payables and related accounts | 45 765.00 | 45 086.00 | | 45 765.00 |
DY Tax and social security liabilities | 154 952.00 | 58 863.00 | | 154 952.00 |
EA Other liabilities | 17 168.00 | 67 996.00 | | 17 168.00 |
EC TOTAL (IV) | 2 416 612.00 | 2 821 933.00 | | 2 416 612.00 |
EE Grand total (I to V) | 7 148 324.00 | 7 150 879.00 | | 7 148 324.00 |
EG Accrued income and payables due within one year | 502 065.00 | 623 478.00 | | 502 065.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 21 384.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 416 174.00 | |
FJ Net sales | | | 416 174.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 416 182.00 | |
FW Other purchases and external expenses | | | 100 916.00 | |
FX Taxes, duties, and similar payments | | | 8 435.00 | |
FY Salaries and Wages | | | 148 657.00 | |
FZ Social Security Contributions | | | 72 125.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 330 135.00 | |
GG - OPERATING RESULT (I - II) | | | 86 047.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 675 000.00 | |
GR Interest and similar expenses | | | 49 410.00 | |
GU Total financial expenses (VI) | | | 49 410.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 625 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 711 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 952.00 | 4 000.00 | | 2 952.00 |
HD Total exceptional income (VII) | 2 952.00 | 4 000.00 | | 2 952.00 |
HE Exceptional expenses on management operations | 540.00 | | | 540.00 |
HG Exceptional depreciation and provisions | 29 290.00 | 29 290.00 | | 29 290.00 |
HH Total exceptional expenses (VIII) | 29 830.00 | 29 290.00 | | 29 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 878.00 | -25 290.00 | | -26 878.00 |
HK Income tax | 11 284.00 | 988.00 | | 11 284.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 094 134.00 | 1 455 991.00 | | 1 094 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 420 659.00 | 426 495.00 | | 420 659.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 673 475.00 | 1 029 496.00 | | 673 475.00 |
| |
| 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 | 6 948 395.00 | | | 6 948 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 948 395.00 | |
I4 DECREASES Grand Total | | | 6 948 395.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 948 395.00 | | | 6 948 395.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 29 448.00 | 29 290.00 | 58 737.00 | 29 448.00 |
7C Grand total | 29 448.00 | 29 290.00 | 58 737.00 | 29 448.00 |
UJ - Exceptional | | 29 290.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 761 066.00 | | 761 066.00 | 761 066.00 |
8B Suppliers and Related Accounts | 45 765.00 | 45 765.00 | | 45 765.00 |
8C Staff and Related Accounts | 4 849.00 | 4 849.00 | | 4 849.00 |
8D Social Security and Other Social Organizations | 15 470.00 | 15 470.00 | | 15 470.00 |
8E Income Taxes | 106 436.00 | 106 436.00 | | 106 436.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 168.00 | 17 168.00 | | 17 168.00 |
UX Other trade receivables | 27 833.00 | 27 833.00 | | 27 833.00 |
VB VAT | 5 778.00 | 5 778.00 | | 5 778.00 |
VC Group and associates | 65 410.00 | 65 410.00 | | 65 410.00 |
VH Loans with a maturity of more than one year at origin | 1 437 661.00 | 284 180.00 | 1 153 481.00 | 1 437 661.00 |
VM Income taxes | 53 086.00 | 53 086.00 | | 53 086.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 088.00 | 7 088.00 | | 7 088.00 |
VS Prepaid expenses | 11 596.00 | 11 596.00 | | 11 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 163 703.00 | 163 703.00 | | 163 703.00 |
VW VAT | 21 110.00 | 21 110.00 | | 21 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 416 612.00 | 502 065.00 | 1 914 547.00 | 2 416 612.00 |
