| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 241 825.00 | 999.00 | 2 240 826.00 | 2 241 825.00 |
BZ Other receivables | 18 344 011.00 | 431 572.00 | 17 912 439.00 | 18 344 011.00 |
CD Marketable securities | 5 351 546.00 | | 5 351 546.00 | 5 351 546.00 |
CF Cash and cash equivalents | 5 614 071.00 | | 5 614 071.00 | 5 614 071.00 |
CJ TOTAL (II) | 29 309 628.00 | 431 572.00 | 28 878 056.00 | 29 309 628.00 |
CO Grand total (0 to V) | 31 551 453.00 | 432 571.00 | 31 118 882.00 | 31 551 453.00 |
CU Other investments | 2 241 825.00 | 999.00 | 2 240 826.00 | 2 241 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 350.00 | 86 350.00 | | 86 350.00 |
DD Legal reserve (1) | 8 635.00 | 8 635.00 | | 8 635.00 |
DH Retained earnings | 30 186 320.00 | 32 171 248.00 | | 30 186 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -290 226.00 | -1 984 928.00 | | -290 226.00 |
DL TOTAL (I) | 29 991 079.00 | 30 281 305.00 | | 29 991 079.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 067 589.00 | | | 1 067 589.00 |
DX Trade payables and related accounts | 25 200.00 | 25 200.00 | | 25 200.00 |
DY Tax and social security liabilities | 32 077.00 | | | 32 077.00 |
EA Other liabilities | 2 936.00 | 2 936.00 | | 2 936.00 |
EC TOTAL (IV) | 1 127 802.00 | 28 136.00 | | 1 127 802.00 |
EE Grand total (I to V) | 31 118 882.00 | 30 309 442.00 | | 31 118 882.00 |
EI Including equity loans | 1 067 589.00 | | | 1 067 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5 700.00 | |
FR Total operating income (I) | | | 5 700.00 | |
FW Other purchases and external expenses | | | 28 415.00 | |
FX Taxes, duties, and similar payments | | | 185.00 | |
GF Total Operating Expenses (II) | | | 28 600.00 | |
GG - OPERATING RESULT (I - II) | | | -22 900.00 | |
GI Supported loss or transferred profit (IV) | | | 3 002 814.00 | |
GK Income from other securities and fixed asset receivables | | | 155 080.00 | |
GL Other interest and similar income | | | 291 455.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 945 361.00 | |
GP Total financial income (V) | | | 2 391 896.00 | |
GQ Financial allocations to depreciation and provisions | | | 431 572.00 | |
GR Interest and similar expenses | | | 10 136.00 | |
GU Total financial expenses (VI) | | | 441 708.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 950 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 075 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 825 000.00 | 100.00 | | 825 000.00 |
HD Total exceptional income (VII) | 825 000.00 | 100.00 | | 825 000.00 |
HF Exceptional expenses on capital transactions | 7 622.00 | 100.00 | | 7 622.00 |
HH Total exceptional expenses (VIII) | 7 622.00 | 100.00 | | 7 622.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 817 378.00 | | | 817 378.00 |
HK Income tax | 32 077.00 | | | 32 077.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 222 596.00 | 2 658 430.00 | | 3 222 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 512 821.00 | 4 643 358.00 | | 3 512 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -290 226.00 | -1 984 928.00 | | -290 226.00 |
| |
| 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 | 2 279 330.00 | | 88.00 | 2 279 330.00 |
I3 DECREASES Total Financial Fixed Assets | 29 970.00 | 7 622.00 | 2 241 825.00 | 29 970.00 |
I4 DECREASES Grand Total | 29 970.00 | 7 622.00 | 2 241 825.00 | 29 970.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 279 330.00 | | 88.00 | 2 279 330.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 945 361.00 | 431 572.00 | 1 945 361.00 | 1 945 361.00 |
7B Total provisions for depreciation | 1 946 360.00 | 431 572.00 | 1 945 361.00 | 1 946 360.00 |
7C Grand total | 1 946 360.00 | 431 572.00 | 1 945 361.00 | 1 946 360.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 431 572.00 | 1 945 361.00 | |
| |
| 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 | 25 200.00 | 25 200.00 | | 25 200.00 |
8E Income Taxes | 32 077.00 | 32 077.00 | | 32 077.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 936.00 | 2 936.00 | | 2 936.00 |
VC Group and associates | 18 336 811.00 | 18 336 811.00 | | 18 336 811.00 |
VI Group and Associates | 1 067 589.00 | 1 067 589.00 | | 1 067 589.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 200.00 | 7 200.00 | | 7 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 344 011.00 | 18 344 011.00 | | 18 344 011.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 127 802.00 | 1 127 802.00 | | 1 127 802.00 |
