| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 761.00 | 32 761.00 | | 32 761.00 |
BF Loans | 600 000.00 | | 600 000.00 | 600 000.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 6 421 991.00 | 1 208 514.00 | 5 213 477.00 | 6 421 991.00 |
BV Advances and down payments on orders | 199 000.00 | | 199 000.00 | 199 000.00 |
BX Customers and related accounts | 487 161.00 | | 487 161.00 | 487 161.00 |
BZ Other receivables | 7 180 126.00 | 1 182 754.00 | 5 997 372.00 | 7 180 126.00 |
CF Cash and cash equivalents | 107.00 | | 107.00 | 107.00 |
CJ TOTAL (II) | 7 866 393.00 | 1 182 754.00 | 6 683 639.00 | 7 866 393.00 |
CO Grand total (0 to V) | 14 288 384.00 | 2 391 268.00 | 11 897 116.00 | 14 288 384.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
CU Other investments | 5 789 179.00 | 1 175 753.00 | 4 613 426.00 | 5 789 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 126 921.00 | 8 126 921.00 | | 8 126 921.00 |
DB Share, merger, contribution premiums, etc. | 39 045.00 | 39 045.00 | | 39 045.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DE Statutory or contractual reserves | 59 160.00 | 59 160.00 | | 59 160.00 |
DH Retained earnings | -3 970 803.00 | -3 921 539.00 | | -3 970 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 280 599.00 | -49 264.00 | | 280 599.00 |
DL TOTAL (I) | 4 550 166.00 | 4 269 568.00 | | 4 550 166.00 |
DU Loans and Debts from Credit Institutions (3) | 96 266.00 | 31 890.00 | | 96 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 867.00 | 24 239.00 | | 22 867.00 |
DX Trade payables and related accounts | 190.00 | 351 760.00 | | 190.00 |
DY Tax and social security liabilities | 1 911 605.00 | 2 048 133.00 | | 1 911 605.00 |
EA Other liabilities | 5 316 020.00 | 5 291 271.00 | | 5 316 020.00 |
EC TOTAL (IV) | 7 346 950.00 | 7 747 293.00 | | 7 346 950.00 |
EE Grand total (I to V) | 11 897 116.00 | 12 016 861.00 | | 11 897 116.00 |
EG Accrued income and payables due within one year | 7 346 950.00 | 7 186 644.00 | | 7 346 950.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 96 266.00 | 31 890.00 | | 96 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 600.00 | | 57 600.00 | 57 600.00 |
FJ Net sales | 57 600.00 | | 57 600.00 | 57 600.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 570.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 58 172.00 | |
FW Other purchases and external expenses | | | 36 642.00 | |
FX Taxes, duties, and similar payments | | | 613.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 37 257.00 | |
GG - OPERATING RESULT (I - II) | | | 20 915.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 92 292.00 | |
GM Reversals of provisions and transfers of expenses | | | 425 907.00 | |
GP Total financial income (V) | | | 518 199.00 | |
GR Interest and similar expenses | | | 2 272.00 | |
GU Total financial expenses (VI) | | | 2 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 515 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 536 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 398 941.00 | | | 398 941.00 |
HB Exceptional income from capital transactions | 60 000.00 | | | 60 000.00 |
HD Total exceptional income (VII) | 458 941.00 | | | 458 941.00 |
HE Exceptional expenses on management operations | 2 514.00 | | | 2 514.00 |
HF Exceptional expenses on capital transactions | 712 671.00 | 555 193.00 | | 712 671.00 |
HH Total exceptional expenses (VIII) | 715 185.00 | 555 193.00 | | 715 185.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -256 243.00 | -555 193.00 | | -256 243.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 035 312.00 | 621 973.00 | | 1 035 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 754 713.00 | 671 238.00 | | 754 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 280 599.00 | -49 264.00 | | 280 599.00 |
| |
| 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 | 6 429 651.00 | | | 6 429 651.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 660.00 | 6 389 229.00 | |
I4 DECREASES Grand Total | | 7 660.00 | 6 421 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 761.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 761.00 | | | 32 761.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 396 890.00 | | | 6 396 890.00 |
| |
| 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 | 22 867.00 | | 22 867.00 | 22 867.00 |
8B Suppliers and Related Accounts | 190.00 | 190.00 | | 190.00 |
UX Other trade receivables | 487 161.00 | 487 161.00 | | 487 161.00 |
VC Group and associates | 6 116 875.00 | | 6 116 875.00 | 6 116 875.00 |
VG Loans with a maturity of up to one year at origin | 96 266.00 | 96 266.00 | | 96 266.00 |
VI Group and Associates | 5 316 020.00 | | 5 316 020.00 | 5 316 020.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 024 162.00 | | 1 024 162.00 | 1 024 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 628 198.00 | 487 161.00 | 7 141 037.00 | 7 628 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 435 344.00 | 96 456.00 | 5 338 888.00 | 5 435 344.00 |
