| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 102 000.00 | | 102 000.00 | 102 000.00 |
AP Buildings | 408 000.00 | 6 970.00 | 401 030.00 | 408 000.00 |
AT Other tangible assets | 48 710.00 | 3 844.00 | 44 866.00 | 48 710.00 |
BB Receivables related to investments | 45 000.00 | 45 000.00 | | 45 000.00 |
BH Other financial assets | 247.00 | | 247.00 | 247.00 |
BJ TOTAL (I) | 655 707.00 | 55 814.00 | 599 894.00 | 655 707.00 |
BV Advances and down payments on orders | 1 400.00 | | 1 400.00 | 1 400.00 |
BZ Other receivables | 800 000.00 | | 800 000.00 | 800 000.00 |
CD Marketable securities | 2 570 512.00 | | 2 570 512.00 | 2 570 512.00 |
CF Cash and cash equivalents | 2 507 789.00 | | 2 507 789.00 | 2 507 789.00 |
CH Prepaid expenses | 29 162.00 | | 29 162.00 | 29 162.00 |
CJ TOTAL (II) | 5 908 864.00 | | 5 908 864.00 | 5 908 864.00 |
CO Grand total (0 to V) | 6 564 571.00 | 55 814.00 | 6 508 757.00 | 6 564 571.00 |
CU Other investments | 51 750.00 | | 51 750.00 | 51 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 369 636.00 | 4 969 636.00 | | 4 369 636.00 |
DD Legal reserve (1) | 150 734.00 | 114 933.00 | | 150 734.00 |
DG Other reserves | 117 992.00 | 197 053.00 | | 117 992.00 |
DH Retained earnings | -873 927.00 | | | -873 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 902 116.00 | 716 006.00 | | 1 902 116.00 |
DL TOTAL (I) | 5 666 551.00 | 5 997 629.00 | | 5 666 551.00 |
DU Loans and Debts from Credit Institutions (3) | 567 254.00 | | | 567 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 748.00 | 923.00 | | 211 748.00 |
DX Trade payables and related accounts | 31 543.00 | 5 814.00 | | 31 543.00 |
DY Tax and social security liabilities | 31 661.00 | 2 810.00 | | 31 661.00 |
EA Other liabilities | | 546 659.00 | | |
EC TOTAL (IV) | 842 206.00 | 556 207.00 | | 842 206.00 |
EE Grand total (I to V) | 6 508 757.00 | 6 553 837.00 | | 6 508 757.00 |
EG Accrued income and payables due within one year | 842 206.00 | 556 207.00 | | 842 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 550 513.00 | |
FX Taxes, duties, and similar payments | | | 2 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 814.00 | |
GF Total Operating Expenses (II) | | | 563 512.00 | |
GG - OPERATING RESULT (I - II) | | | -563 510.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 899.00 | |
GL Other interest and similar income | | | 6 023.00 | |
GP Total financial income (V) | | | 7 923.00 | |
GQ Financial allocations to depreciation and provisions | | | 25 000.00 | |
GR Interest and similar expenses | | | 857.00 | |
GU Total financial expenses (VI) | | | 25 857.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -581 445.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 7 996 870.00 | | | 7 996 870.00 |
HD Total exceptional income (VII) | 7 996 870.00 | | | 7 996 870.00 |
HE Exceptional expenses on management operations | | 2 947.00 | | |
HF Exceptional expenses on capital transactions | 5 479 709.00 | | | 5 479 709.00 |
HH Total exceptional expenses (VIII) | 5 479 709.00 | 2 947.00 | | 5 479 709.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 517 161.00 | -2 947.00 | | 2 517 161.00 |
HK Income tax | 33 600.00 | 4 156.00 | | 33 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 004 795.00 | 743 212.00 | | 8 004 795.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 102 679.00 | 27 205.00 | | 6 102 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 902 116.00 | 716 006.00 | | 1 902 116.00 |
| |
| 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 | 5 722 155.00 | | 633 457.00 | 5 722 155.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 699 905.00 | 96 997.00 | |
I4 DECREASES Grand Total | | 5 699 905.00 | 655 707.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 558 709.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 558 709.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 722 155.00 | | 74 747.00 | 5 722 155.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 31 542.00 | 31 542.00 | | 31 542.00 |
8E Income Taxes | 30 176.00 | 30 176.00 | | 30 176.00 |
VH Loans with a maturity of more than one year at origin | 567 253.00 | 567 253.00 | | 567 253.00 |
VI Group and Associates | 211 748.00 | 211 748.00 | | 211 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 485.00 | 1 485.00 | | 1 485.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 842 206.00 | 842 206.00 | | 842 206.00 |
