| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 490.00 | 500.00 | 990.00 | 1 490.00 |
BR Intermediate and finished products | 980 000.00 | 283 000.00 | 697 000.00 | 980 000.00 |
BZ Other receivables | 486 810.00 | 64 759.00 | 422 051.00 | 486 810.00 |
CF Cash and cash equivalents | 51 214.00 | | 51 214.00 | 51 214.00 |
CJ TOTAL (II) | 1 518 025.00 | 347 759.00 | 1 170 265.00 | 1 518 025.00 |
CO Grand total (0 to V) | 1 519 515.00 | 348 259.00 | 1 171 255.00 | 1 519 515.00 |
CU Other investments | 1 490.00 | 500.00 | 990.00 | 1 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -1 990 780.00 | -1 959 298.00 | | -1 990 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 644.00 | -31 481.00 | | 22 644.00 |
DL TOTAL (I) | -1 927 436.00 | -1 950 080.00 | | -1 927 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 077 407.00 | 3 057 723.00 | | 3 077 407.00 |
DX Trade payables and related accounts | 21 284.00 | 21 068.00 | | 21 284.00 |
DY Tax and social security liabilities | | 4 115.00 | | |
EC TOTAL (IV) | 3 098 691.00 | 3 082 906.00 | | 3 098 691.00 |
EE Grand total (I to V) | 1 171 255.00 | 1 132 827.00 | | 1 171 255.00 |
EG Accrued income and payables due within one year | 3 098 691.00 | | | 3 098 691.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 753.00 | |
FX Taxes, duties, and similar payments | | | 2 722.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 476.00 | |
GG - OPERATING RESULT (I - II) | | | -12 475.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 15 875.00 | |
GP Total financial income (V) | | | 15 875.00 | |
GQ Financial allocations to depreciation and provisions | | | 64 759.00 | |
GR Interest and similar expenses | | | 19 684.00 | |
GU Total financial expenses (VI) | | | 84 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -68 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -81 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 104 115.00 | | | 104 115.00 |
HD Total exceptional income (VII) | 104 115.00 | | | 104 115.00 |
HE Exceptional expenses on management operations | 428.00 | | | 428.00 |
HH Total exceptional expenses (VIII) | 428.00 | | | 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 103 687.00 | | | 103 687.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 990.00 | 1.00 | | 119 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 347.00 | 31 482.00 | | 97 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 644.00 | -31 481.00 | | 22 644.00 |
| |
| 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 | 1 918.00 | | | 1 918.00 |
I3 DECREASES Total Financial Fixed Assets | | 428.00 | 1 490.00 | |
I4 DECREASES Grand Total | | 428.00 | 1 490.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 918.00 | | | 1 918.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 283 000.00 | | | 283 000.00 |
6X Other provisions for depreciation | | 64 759.00 | | |
7B Total provisions for depreciation | 283 500.00 | 64 759.00 | | 283 500.00 |
7C Grand total | 283 500.00 | 64 759.00 | | 283 500.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 64 759.00 | | |
| |
| 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 | 1 764 431.00 | 1 764 431.00 | | 1 764 431.00 |
8B Suppliers and Related Accounts | 21 284.00 | 21 284.00 | | 21 284.00 |
VB VAT | 260 289.00 | 260 289.00 | | 260 289.00 |
VC Group and associates | 64 759.00 | 64 759.00 | | 64 759.00 |
VI Group and Associates | 1 312 976.00 | 1 312 976.00 | | 1 312 976.00 |
VK Loans repaid during the year | 1 744 747.00 | | | 1 744 747.00 |
VM Income taxes | 45 887.00 | 45 887.00 | | 45 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 115 875.00 | 115 875.00 | | 115 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 486 810.00 | 486 810.00 | | 486 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 098 691.00 | 3 098 691.00 | | 3 098 691.00 |
