| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 27 395 851.00 | | 27 395 851.00 | 27 395 851.00 |
BZ Other receivables | 5 062 171.00 | | 5 062 171.00 | 5 062 171.00 |
CF Cash and cash equivalents | 5 262 338.00 | | 5 262 338.00 | 5 262 338.00 |
CJ TOTAL (II) | 10 324 509.00 | | 10 324 509.00 | 10 324 509.00 |
CO Grand total (0 to V) | 37 720 360.00 | | 37 720 360.00 | 37 720 360.00 |
CR Shares due in more than one year | 5 062 171.00 | | | 5 062 171.00 |
CU Other investments | 27 395 851.00 | | 27 395 851.00 | 27 395 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 638 225.00 | 21 638 225.00 | | 21 638 225.00 |
DB Share, merger, contribution premiums, etc. | 15 816 027.00 | 15 816 027.00 | | 15 816 027.00 |
DD Legal reserve (1) | 198 134.00 | 198 134.00 | | 198 134.00 |
DH Retained earnings | -30 249 836.00 | -29 992 850.00 | | -30 249 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 374 954.00 | -256 987.00 | | 374 954.00 |
DL TOTAL (I) | 7 777 504.00 | 7 402 550.00 | | 7 777 504.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 171 314.00 | 22 733 591.00 | | 26 171 314.00 |
DX Trade payables and related accounts | 1 200.00 | 700.00 | | 1 200.00 |
DY Tax and social security liabilities | 3 770 343.00 | 116 134.00 | | 3 770 343.00 |
EC TOTAL (IV) | 29 942 857.00 | 22 850 424.00 | | 29 942 857.00 |
EE Grand total (I to V) | 37 720 360.00 | 30 252 974.00 | | 37 720 360.00 |
EG Accrued income and payables due within one year | 3 771 541.00 | 22 850 424.00 | | 3 771 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 557.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 11 633.00 | |
GG - OPERATING RESULT (I - II) | | | -11 633.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 93 055.00 | |
GP Total financial income (V) | | | 93 055.00 | |
GR Interest and similar expenses | | | 582 285.00 | |
GU Total financial expenses (VI) | | | 582 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -489 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -500 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HK Income tax | -875 816.00 | -352 085.00 | | -875 816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 056.00 | | | 93 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -281 899.00 | 256 987.00 | | -281 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 374 954.00 | -256 987.00 | | 374 954.00 |
| |
| 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 | 27 395 851.00 | | | 27 395 851.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 395 851.00 | |
I4 DECREASES Grand Total | | | 27 395 851.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 395 851.00 | | | 27 395 851.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 200.00 | 1 200.00 | | 1 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 171 316.00 | | | 26 171 316.00 |
VP Miscellaneous | 5 062 171.00 | | 5 062 171.00 | 5 062 171.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 770 341.00 | 3 770 341.00 | | 3 770 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 062 171.00 | | 5 062 171.00 | 5 062 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 942 857.00 | 3 771 541.00 | | 29 942 857.00 |
