| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 260 000.00 | | 260 000.00 | 260 000.00 |
AN Land | 2 459 710.00 | | 2 459 710.00 | 2 459 710.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 22 772 435.00 | 372 000.00 | 22 400 435.00 | 22 772 435.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 128 745.00 | | 128 745.00 | 128 745.00 |
BZ Other receivables | 5 135 913.00 | | 5 135 913.00 | 5 135 913.00 |
CF Cash and cash equivalents | 47 152.00 | | 47 152.00 | 47 152.00 |
CJ TOTAL (II) | 5 311 810.00 | | 5 311 810.00 | 5 311 810.00 |
CO Grand total (0 to V) | 28 084 245.00 | 372 000.00 | 27 712 245.00 | 28 084 245.00 |
CU Other investments | 20 052 725.00 | 372 000.00 | 19 680 725.00 | 20 052 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000 000.00 | 25 000 000.00 | | 25 000 000.00 |
DD Legal reserve (1) | 1 276 208.00 | 1 276 208.00 | | 1 276 208.00 |
DH Retained earnings | -1 542 375.00 | -4 190 881.00 | | -1 542 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 740 706.00 | 2 648 507.00 | | 740 706.00 |
DL TOTAL (I) | 25 474 539.00 | 24 733 833.00 | | 25 474 539.00 |
DU Loans and Debts from Credit Institutions (3) | 575 440.00 | 2 118 218.00 | | 575 440.00 |
DX Trade payables and related accounts | 39 673.00 | 50 370.00 | | 39 673.00 |
DY Tax and social security liabilities | 27 593.00 | 72 734.00 | | 27 593.00 |
EA Other liabilities | 1 595 000.00 | 202 497.00 | | 1 595 000.00 |
EC TOTAL (IV) | 2 237 706.00 | 2 443 818.00 | | 2 237 706.00 |
EE Grand total (I to V) | 27 712 245.00 | 27 177 651.00 | | 27 712 245.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 341 709.00 | | 341 709.00 | 341 709.00 |
FJ Net sales | 341 709.00 | | 341 709.00 | 341 709.00 |
FQ Other income | | | 30 736.00 | |
FR Total operating income (I) | | | 372 445.00 | |
FW Other purchases and external expenses | | | 12 691.00 | |
FX Taxes, duties, and similar payments | | | 19 851.00 | |
GF Total Operating Expenses (II) | | | 32 542.00 | |
GG - OPERATING RESULT (I - II) | | | 339 903.00 | |
GK Income from other securities and fixed asset receivables | | | 73 506.00 | |
GL Other interest and similar income | | | 131.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 000 000.00 | |
GP Total financial income (V) | | | 73 637.00 | |
GQ Financial allocations to depreciation and provisions | | | 36 000.00 | |
GR Interest and similar expenses | | | 66 744.00 | |
GU Total financial expenses (VI) | | | 102 744.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 310 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | 497 424.00 | | 3.00 |
HB Exceptional income from capital transactions | 521 718.00 | 2 000 000.00 | | 521 718.00 |
HD Total exceptional income (VII) | 521 721.00 | 2 497 424.00 | | 521 721.00 |
HE Exceptional expenses on management operations | 16 336.00 | 14.00 | | 16 336.00 |
HF Exceptional expenses on capital transactions | 75 475.00 | 3 000 000.00 | | 75 475.00 |
HH Total exceptional expenses (VIII) | 91 811.00 | 3 000 014.00 | | 91 811.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 429 910.00 | -502 590.00 | | 429 910.00 |
HL TOTAL REVENUE (I + III + V + VII) | 967 803.00 | 5 952 392.00 | | 967 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 097.00 | 3 303 885.00 | | 227 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 740 706.00 | 2 648 507.00 | | 740 706.00 |
| |
| 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 | 24 681 591.00 | | 8 000.00 | 24 681 591.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 917 156.00 | 20 052 725.00 | |
I4 DECREASES Grand Total | | 1 917 156.00 | 22 772 435.00 | |
IO DECREASES Total including other intangible assets | | | 260 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 459 710.00 | |
KD ACQUISITIONS Total including other intangible assets | 260 000.00 | | | 260 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 459 710.00 | | | 2 459 710.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 961 881.00 | | 8 000.00 | 21 961 881.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 336 000.00 | 36 000.00 | 372 000.00 | 336 000.00 |
7C Grand total | 336 000.00 | 36 000.00 | 372 000.00 | 336 000.00 |
UG - Financial | | 36 000.00 | | |
| |
| 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 | 39 673.00 | 39 673.00 | | 39 673.00 |
UX Other trade receivables | 128 745.00 | 128 745.00 | | 128 745.00 |
VB VAT | 1 307.00 | 1 307.00 | | 1 307.00 |
VC Group and associates | 4 889 606.00 | 4 889 606.00 | | 4 889 606.00 |
VH Loans with a maturity of more than one year at origin | 575 440.00 | 575 440.00 | | 575 440.00 |
VI Group and Associates | 1 595 000.00 | 1 595 000.00 | | 1 595 000.00 |
VK Loans repaid during the year | 1 542 778.00 | | | 1 542 778.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 333.00 | 16 333.00 | | 16 333.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 245 000.00 | 245 000.00 | | 245 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 264 658.00 | 5 264 658.00 | | 5 264 658.00 |
VW VAT | 11 260.00 | 11 260.00 | | 11 260.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 237 706.00 | 2 237 706.00 | | 2 237 706.00 |
