| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 631 124.00 | | 25 631 124.00 | 25 631 124.00 |
BJ TOTAL (I) | 26 401 909.00 | | 26 401 909.00 | 26 401 909.00 |
BX Customers and related accounts | 207 769.00 | | 207 769.00 | 207 769.00 |
BZ Other receivables | 271 106.00 | | 271 106.00 | 271 106.00 |
CF Cash and cash equivalents | 140 925.00 | | 140 925.00 | 140 925.00 |
CJ TOTAL (II) | 619 800.00 | | 619 800.00 | 619 800.00 |
CO Grand total (0 to V) | 27 021 709.00 | | 27 021 709.00 | 27 021 709.00 |
CU Other investments | 770 785.00 | | 770 785.00 | 770 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 764 000.00 | | | 1 764 000.00 |
DB Share, merger, contribution premiums, etc. | 1 793 550.00 | | | 1 793 550.00 |
DH Retained earnings | -1 077 205.00 | | | -1 077 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -317 594.00 | | | -317 594.00 |
DL TOTAL (I) | 2 162 750.00 | | | 2 162 750.00 |
DU Loans and Debts from Credit Institutions (3) | 141.00 | | | 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 765 679.00 | | | 24 765 679.00 |
DX Trade payables and related accounts | 47 685.00 | | | 47 685.00 |
DY Tax and social security liabilities | 35 084.00 | | | 35 084.00 |
DZ Fixed asset liabilities and related accounts | 9 990.00 | | | 9 990.00 |
EA Other liabilities | 381.00 | | | 381.00 |
EC TOTAL (IV) | 24 858 959.00 | | | 24 858 959.00 |
EE Grand total (I to V) | 27 021 709.00 | | | 27 021 709.00 |
EG Accrued income and payables due within one year | 103 270.00 | | | 103 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 569 129.00 | 74 474.00 | 643 603.00 | 569 129.00 |
FJ Net sales | 569 129.00 | 74 474.00 | 643 603.00 | 569 129.00 |
FQ Other income | | | 2 967.00 | |
FR Total operating income (I) | | | 646 570.00 | |
FW Other purchases and external expenses | | | 924 672.00 | |
FX Taxes, duties, and similar payments | | | 715.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 925 388.00 | |
GG - OPERATING RESULT (I - II) | | | -278 818.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 293 553.00 | |
GP Total financial income (V) | | | 293 553.00 | |
GR Interest and similar expenses | | | 332 329.00 | |
GU Total financial expenses (VI) | | | 332 329.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -38 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -317 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 940 122.00 | | | 940 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 257 717.00 | | | 1 257 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -317 595.00 | | | -317 595.00 |
| |
| 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 | 19 770 861.00 | | 6 631 048.00 | 19 770 861.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 401 909.00 | |
I4 DECREASES Grand Total | | | 26 401 909.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 770 861.00 | | 6 631 048.00 | 19 770 861.00 |
| |
| 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 | 9 990.00 | 9 990.00 | | 9 990.00 |
8B Suppliers and Related Accounts | 47 685.00 | 47 685.00 | | 47 685.00 |
8J Fixed Asset Liabilities and Related Accounts | 9 990.00 | 9 990.00 | | 9 990.00 |
8K Other liabilities (including liabilities related to repo transactions) | 381.00 | 381.00 | | 381.00 |
UL Receivables related to investments | 25 631 124.00 | | 25 631 124.00 | 25 631 124.00 |
UX Other trade receivables | 207 769.00 | 207 769.00 | | 207 769.00 |
VB VAT | 269 898.00 | 269 898.00 | | 269 898.00 |
VG Loans with a maturity of up to one year at origin | 141.00 | 141.00 | | 141.00 |
VI Group and Associates | 24 755 689.00 | | | 24 755 689.00 |
VQ Other Taxes, Duties, and Similar Debts | 519.00 | 519.00 | | 519.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 208.00 | 1 208.00 | | 1 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 109 998.00 | 478 874.00 | 25 631 124.00 | 26 109 998.00 |
VW VAT | 34 565.00 | 34 565.00 | | 34 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 858 959.00 | 103 270.00 | | 24 858 959.00 |
