| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 340.00 | 2 340.00 | | 2 340.00 |
AT Other tangible assets | 33 256.00 | 33 256.00 | | 33 256.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 90 956 051.00 | 35 596.00 | 90 920 456.00 | 90 956 051.00 |
BX Customers and related accounts | 78 916.00 | | 78 916.00 | 78 916.00 |
BZ Other receivables | 11 728 789.00 | | 11 728 789.00 | 11 728 789.00 |
CJ TOTAL (II) | 11 807 705.00 | | 11 807 705.00 | 11 807 705.00 |
CO Grand total (0 to V) | 102 763 757.00 | 35 596.00 | 102 728 161.00 | 102 763 757.00 |
CU Other investments | 90 920 456.00 | | 90 920 456.00 | 90 920 456.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 920 000.00 | 32 920 000.00 | | 32 920 000.00 |
DD Legal reserve (1) | 442 396.00 | 442 396.00 | | 442 396.00 |
DE Statutory or contractual reserves | 9 732 644.00 | 9 822 644.00 | | 9 732 644.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 205.00 | -89 999.00 | | -33 205.00 |
DL TOTAL (I) | 43 061 836.00 | 43 095 041.00 | | 43 061 836.00 |
DU Loans and Debts from Credit Institutions (3) | 225.00 | 225.00 | | 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 385 829.00 | 58 345 280.00 | | 58 385 829.00 |
DX Trade payables and related accounts | 8 124.00 | 5 050.00 | | 8 124.00 |
DY Tax and social security liabilities | 180 714.00 | 130 839.00 | | 180 714.00 |
EA Other liabilities | 1 091 433.00 | 4 412 058.00 | | 1 091 433.00 |
EC TOTAL (IV) | 59 666 325.00 | 62 893 451.00 | | 59 666 325.00 |
EE Grand total (I to V) | 102 728 161.00 | 105 988 492.00 | | 102 728 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 924 502.00 | | 924 502.00 | 924 502.00 |
FJ Net sales | 924 502.00 | | 924 502.00 | 924 502.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 801.00 | |
FR Total operating income (I) | | | 936 302.00 | |
FW Other purchases and external expenses | | | 10 319.00 | |
FX Taxes, duties, and similar payments | | | 6 110.00 | |
FY Salaries and Wages | | | 470 114.00 | |
FZ Social Security Contributions | | | 214 076.00 | |
GF Total Operating Expenses (II) | | | 700 619.00 | |
GG - OPERATING RESULT (I - II) | | | 235 683.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 838 777.00 | |
GU Total financial expenses (VI) | | | 838 777.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -838 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -603 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 136.00 | | |
HD Total exceptional income (VII) | | 1 136.00 | | |
HE Exceptional expenses on management operations | | 38 634.00 | | |
HH Total exceptional expenses (VIII) | | 38 634.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -37 498.00 | | |
HK Income tax | -569 882.00 | -579 223.00 | | -569 882.00 |
HL TOTAL REVENUE (I + III + V + VII) | 936 309.00 | 992 273.00 | | 936 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 969 514.00 | 1 082 273.00 | | 969 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 205.00 | -89 999.00 | | -33 205.00 |
| |
| 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 | 90 956 051.00 | | | 90 956 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90 920 456.00 | |
I4 DECREASES Grand Total | | | 90 956 051.00 | |
IO DECREASES Total including other intangible assets | | | 2 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 256.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 340.00 | | | 2 340.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 256.00 | | | 33 256.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 90 920 456.00 | | | 90 920 456.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 596.00 | | | 35 596.00 |
PE DEPRECIATION Total including other intangible assets | 2 340.00 | | | 2 340.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 256.00 | | | 33 256.00 |
| |
| 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 | 58 385 829.00 | 126 714.00 | 58 259 115.00 | 58 385 829.00 |
8B Suppliers and Related Accounts | 8 124.00 | 8 124.00 | | 8 124.00 |
8C Staff and Related Accounts | 102 998.00 | 102 998.00 | | 102 998.00 |
8D Social Security and Other Social Organizations | 58 051.00 | 58 051.00 | | 58 051.00 |
UX Other trade receivables | 78 916.00 | 78 916.00 | | 78 916.00 |
VC Group and associates | 10 976 256.00 | 10 976 256.00 | | 10 976 256.00 |
VG Loans with a maturity of up to one year at origin | 225.00 | 225.00 | | 225.00 |
VI Group and Associates | 1 091 433.00 | 1 091 433.00 | | 1 091 433.00 |
VM Income taxes | 752 534.00 | 752 534.00 | | 752 534.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 978.00 | 6 978.00 | | 6 978.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 807 705.00 | 11 807 705.00 | | 11 807 705.00 |
VW VAT | 12 687.00 | 12 687.00 | | 12 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 666 325.00 | 1 407 210.00 | 58 259 115.00 | 59 666 325.00 |
