| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 13 311.00 | | 13 311.00 | 13 311.00 |
BJ TOTAL (I) | 2 511 249.00 | 2 491 929.00 | 19 320.00 | 2 511 249.00 |
BV Advances and down payments on orders | 45.00 | | 45.00 | 45.00 |
BZ Other receivables | 49 674.00 | | 49 674.00 | 49 674.00 |
CF Cash and cash equivalents | 168 902.00 | | 168 902.00 | 168 902.00 |
CJ TOTAL (II) | 218 622.00 | | 218 622.00 | 218 622.00 |
CO Grand total (0 to V) | 2 729 872.00 | 2 491 929.00 | 237 942.00 | 2 729 872.00 |
CU Other investments | 2 497 938.00 | 2 491 929.00 | 6 008.00 | 2 497 938.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 179 630.00 | 179 630.00 | | 179 630.00 |
DD Legal reserve (1) | 3 929.00 | 3 929.00 | | 3 929.00 |
DH Retained earnings | -3 281 936.00 | -3 230 705.00 | | -3 281 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 742.00 | -51 230.00 | | -53 742.00 |
DL TOTAL (I) | -3 152 119.00 | -3 098 377.00 | | -3 152 119.00 |
DS Convertible Bond Issues | 1 158.00 | 1 775.00 | | 1 158.00 |
DU Loans and Debts from Credit Institutions (3) | 367 234.00 | 554 151.00 | | 367 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 235.00 | 139 159.00 | | 61 235.00 |
DX Trade payables and related accounts | 1 541 295.00 | 1 541 175.00 | | 1 541 295.00 |
DY Tax and social security liabilities | 56 306.00 | 56 306.00 | | 56 306.00 |
EA Other liabilities | 1 362 832.00 | 911 040.00 | | 1 362 832.00 |
EC TOTAL (IV) | 3 390 062.00 | 3 203 609.00 | | 3 390 062.00 |
EE Grand total (I to V) | 237 942.00 | 105 232.00 | | 237 942.00 |
EG Accrued income and payables due within one year | 3 390 062.00 | 638 691.00 | | 3 390 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 38.00 | |
FR Total operating income (I) | | | 38.00 | |
FW Other purchases and external expenses | | | 7 014.00 | |
FX Taxes, duties, and similar payments | | | 578.00 | |
GE Other Expenses | | | 1 268.00 | |
GF Total Operating Expenses (II) | | | 8 860.00 | |
GG - OPERATING RESULT (I - II) | | | -8 822.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 202.00 | |
GP Total financial income (V) | | | 202.00 | |
GR Interest and similar expenses | | | 37 171.00 | |
GU Total financial expenses (VI) | | | 37 171.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 968.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 791.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 951.00 | | | 7 951.00 |
HH Total exceptional expenses (VIII) | 7 951.00 | | | 7 951.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 951.00 | | | -7 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240.00 | 369.00 | | 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 983.00 | 51 600.00 | | 53 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 742.00 | -51 230.00 | | -53 742.00 |
| |
| 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 | 2 511 249.00 | | | 2 511 249.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 511 249.00 | |
I4 DECREASES Grand Total | | | 2 511 249.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 511 249.00 | | | 2 511 249.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 491 929.00 | | | 2 491 929.00 |
7C Grand total | 2 491 929.00 | | | 2 491 929.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 158.00 | 1 158.00 | | 1 158.00 |
8A Miscellaneous Loans and Financial Debts | 61 235.00 | 61 235.00 | | 61 235.00 |
8B Suppliers and Related Accounts | 1 541 295.00 | 1 541 295.00 | | 1 541 295.00 |
8C Staff and Related Accounts | 34 921.00 | 34 921.00 | | 34 921.00 |
8D Social Security and Other Social Organizations | 21 385.00 | 21 385.00 | | 21 385.00 |
UT Other financial assets | 13 311.00 | 13 311.00 | | 13 311.00 |
VB VAT | 1 970.00 | 1 970.00 | | 1 970.00 |
VC Group and associates | 8 836.00 | 8 836.00 | | 8 836.00 |
VG Loans with a maturity of up to one year at origin | 356.00 | 356.00 | | 356.00 |
VH Loans with a maturity of more than one year at origin | 366 878.00 | 366 878.00 | | 366 878.00 |
VI Group and Associates | 1 362 832.00 | 1 362 832.00 | | 1 362 832.00 |
VK Loans repaid during the year | 265 151.00 | | | 265 151.00 |
VM Income taxes | 38 868.00 | 38 868.00 | | 38 868.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 986.00 | 62 986.00 | | 62 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 390 062.00 | 3 390 062.00 | | 3 390 062.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 578.00 | | | 578.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 396.00 | -1 899.00 | | 1 396.00 |
ST Other accounts | 3 402.00 | 3 546.00 | | 3 402.00 |
YT Subcontracting | 2 216.00 | 2 216.00 | | 2 216.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 578.00 | | | 578.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 014.00 | 3 863.00 | | 7 014.00 |
