| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 001.00 | 15 000.00 | 1.00 | 15 001.00 |
AP Buildings | 161 453.00 | 161 453.00 | | 161 453.00 |
AT Other tangible assets | 2 992.00 | 2 992.00 | | 2 992.00 |
BB Receivables related to investments | 2 076 681.00 | | 2 076 681.00 | 2 076 681.00 |
BD Other fixed assets | 6 536 700.00 | | 6 536 700.00 | 6 536 700.00 |
BJ TOTAL (I) | 9 500 088.00 | 633 322.00 | 8 866 767.00 | 9 500 088.00 |
BL Raw materials, supplies | | | | |
BN Goods in progress | | | | |
BT Goods | 62 071.00 | 62 071.00 | | 62 071.00 |
BZ Other receivables | 339 820.00 | | 339 820.00 | 339 820.00 |
CD Marketable securities | 439 975.00 | | 439 975.00 | 439 975.00 |
CF Cash and cash equivalents | 159 425.00 | | 159 425.00 | 159 425.00 |
CJ TOTAL (II) | 1 001 291.00 | 62 071.00 | 939 220.00 | 1 001 291.00 |
CO Grand total (0 to V) | 10 501 379.00 | 695 392.00 | 9 805 987.00 | 10 501 379.00 |
CU Other investments | 707 262.00 | 453 877.00 | 253 385.00 | 707 262.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 200 000.00 | 5 200 000.00 | | 5 200 000.00 |
DD Legal reserve (1) | 520 519.00 | 520 519.00 | | 520 519.00 |
DH Retained earnings | 2 348 033.00 | 2 539 730.00 | | 2 348 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -276 529.00 | -191 697.00 | | -276 529.00 |
DL TOTAL (I) | 7 792 023.00 | 8 068 552.00 | | 7 792 023.00 |
DU Loans and Debts from Credit Institutions (3) | 539.00 | 63.00 | | 539.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 974 865.00 | 1 989 865.00 | | 1 974 865.00 |
DX Trade payables and related accounts | 11 160.00 | 3 398.00 | | 11 160.00 |
DY Tax and social security liabilities | 26 090.00 | 12 428.00 | | 26 090.00 |
EA Other liabilities | 1 310.00 | 37 993.00 | | 1 310.00 |
EC TOTAL (IV) | 2 013 964.00 | 2 043 747.00 | | 2 013 964.00 |
EE Grand total (I to V) | 9 805 987.00 | 10 112 299.00 | | 9 805 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 500.00 | | 2 500.00 | 2 500.00 |
FJ Net sales | 2 500.00 | | 2 500.00 | 2 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 000.00 | |
FQ Other income | | | 300.00 | |
FR Total operating income (I) | | | 7 800.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 64 217.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 42 000.00 | |
FZ Social Security Contributions | | | 16 229.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 204.00 | |
GE Other Expenses | | | 142.00 | |
GF Total Operating Expenses (II) | | | 127 793.00 | |
GG - OPERATING RESULT (I - II) | | | -119 993.00 | |
GK Income from other securities and fixed asset receivables | | | 132 401.00 | |
GL Other interest and similar income | | | 978.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | 42.00 | |
GP Total financial income (V) | | | 133 422.00 | |
GR Interest and similar expenses | | | 289 938.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 289 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -156 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -276 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 101 514.00 | | |
HD Total exceptional income (VII) | | 101 514.00 | | |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HF Exceptional expenses on capital transactions | | 1 311 834.00 | | |
HH Total exceptional expenses (VIII) | 20.00 | 1 311 834.00 | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | -1 210 319.00 | | -20.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 222.00 | 1 641 536.00 | | 141 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 417 751.00 | 1 833 232.00 | | 417 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -276 529.00 | -191 697.00 | | -276 529.00 |
| |
| 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 | 9 509 999.00 | | | 9 509 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 320 643.00 | |
I4 DECREASES Grand Total | | | 9 500 088.00 | |
IO DECREASES Total including other intangible assets | | | 15 001.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 164 445.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 001.00 | | | 15 001.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 164 445.00 | | | 164 445.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 330 554.00 | | | 9 330 554.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 171 755.00 | 5 204.00 | | 171 755.00 |
PE DEPRECIATION Total including other intangible assets | 7 514.00 | 5 000.00 | | 7 514.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164 241.00 | 204.00 | | 164 241.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 7 486.00 | | 5 000.00 | 7 486.00 |
6N Inventories and work in progress | 62 071.00 | | | 62 071.00 |
7B Total provisions for depreciation | 523 434.00 | | 5 000.00 | 523 434.00 |
7C Grand total | 523 434.00 | | 5 000.00 | 523 434.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 5 000.00 | |
| |
| 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 | 11 160.00 | 11 160.00 | | 11 160.00 |
8D Social Security and Other Social Organizations | 26 090.00 | 26 090.00 | | 26 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 310.00 | 1 310.00 | | 1 310.00 |
UL Receivables related to investments | 2 076 681.00 | | 2 076 681.00 | 2 076 681.00 |
UZ Social Security, other social security organizations | 1 654.00 | 1 654.00 | | 1 654.00 |
VG Loans with a maturity of up to one year at origin | 539.00 | 539.00 | | 539.00 |
VI Group and Associates | 1 974 865.00 | | | 1 974 865.00 |
VM Income taxes | 326 345.00 | 326 345.00 | | 326 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 821.00 | 11 821.00 | | 11 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 416 501.00 | 339 820.00 | 2 076 681.00 | 2 416 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 013 964.00 | 39 099.00 | | 2 013 964.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ZE Dividends | 2.00 | 1.00 | | 2.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | 1.00 | | 2.00 |
