| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 132 684 844.00 | 15 672 991.00 | 117 011 853.00 | 132 684 844.00 |
BX Customers and related accounts | 783 217.00 | | 783 217.00 | 783 217.00 |
BZ Other receivables | 6 715 435.00 | | 6 715 435.00 | 6 715 435.00 |
CJ TOTAL (II) | 7 498 652.00 | | 7 498 652.00 | 7 498 652.00 |
CO Grand total (0 to V) | 140 183 495.00 | 15 672 991.00 | 124 510 505.00 | 140 183 495.00 |
CU Other investments | 132 684 844.00 | 15 672 991.00 | 117 011 853.00 | 132 684 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 244 453.00 | 26 244 453.00 | | 26 244 453.00 |
DD Legal reserve (1) | 512 381.00 | 512 381.00 | | 512 381.00 |
DG Other reserves | 6 336 574.00 | 6 336 574.00 | | 6 336 574.00 |
DH Retained earnings | -6 131 400.00 | -3 585 766.00 | | -6 131 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -854 042.00 | -2 545 634.00 | | -854 042.00 |
DL TOTAL (I) | 26 107 967.00 | 26 962 009.00 | | 26 107 967.00 |
DP Provisions for Risks | 40 645.00 | 40 645.00 | | 40 645.00 |
DQ Provisions for Expenses | 67 116.00 | 88 833.00 | | 67 116.00 |
DR TOTAL (IV) | 107 761.00 | 129 478.00 | | 107 761.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 962.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 95 217 690.00 | 94 727 903.00 | | 95 217 690.00 |
DX Trade payables and related accounts | 188 868.00 | 126 639.00 | | 188 868.00 |
DY Tax and social security liabilities | 2 758 453.00 | 2 215 962.00 | | 2 758 453.00 |
EA Other liabilities | 129 766.00 | 788 123.00 | | 129 766.00 |
EC TOTAL (IV) | 98 294 777.00 | 97 861 589.00 | | 98 294 777.00 |
EE Grand total (I to V) | 124 510 505.00 | 124 953 076.00 | | 124 510 505.00 |
EG Accrued income and payables due within one year | 4 016 831.00 | 3 177 136.00 | | 4 016 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 381 358.00 | 1 381 358.00 | |
FJ Net sales | | 1 381 358.00 | 1 381 358.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 407 350.00 | |
FQ Other income | | | 2 931.00 | |
FR Total operating income (I) | | | 1 791 638.00 | |
FU Purchases of raw materials and other supplies | | | 6.00 | |
FW Other purchases and external expenses | | | 409 712.00 | |
FX Taxes, duties, and similar payments | | | 45 653.00 | |
FY Salaries and Wages | | | 1 042 915.00 | |
FZ Social Security Contributions | | | 387 175.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 660.00 | |
GE Other Expenses | | | 2 169.00 | |
GF Total Operating Expenses (II) | | | 1 898 284.00 | |
GG - OPERATING RESULT (I - II) | | | -106 646.00 | |
GN Positive exchange differences | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GR Interest and similar expenses | | | 1 768 376.00 | |
GS Negative differences of foreign exchange | | | 10.00 | |
GU Total financial expenses (VI) | | | 1 768 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 768 377.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 875 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 24 593.00 | | |
HE Exceptional expenses on management operations | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | 24 593.00 | | -10.00 |
HK Income tax | -1 020 991.00 | 93 520.00 | | -1 020 991.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 791 647.00 | 2 132 817.00 | | 1 791 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 645 689.00 | 4 678 451.00 | | 2 645 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -854 042.00 | -2 545 634.00 | | -854 042.00 |
| |
| 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 | 132 684 844.00 | | | 132 684 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 132 684 844.00 | |
I4 DECREASES Grand Total | | | 132 684 844.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 132 684 844.00 | | | 132 684 844.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 129 478.00 | 10 660.00 | 32 377.00 | 129 478.00 |
7B Total provisions for depreciation | 15 672 991.00 | | | 15 672 991.00 |
7C Grand total | 15 802 469.00 | 10 660.00 | 32 377.00 | 15 802 469.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 10 660.00 | 32 377.00 | |
| |
| 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 | 94 277 946.00 | | 94 277 946.00 | 94 277 946.00 |
8B Suppliers and Related Accounts | 188 868.00 | 188 868.00 | | 188 868.00 |
8C Staff and Related Accounts | 187 483.00 | 187 483.00 | | 187 483.00 |
8D Social Security and Other Social Organizations | 125 942.00 | 125 942.00 | | 125 942.00 |
8E Income Taxes | 2 404 233.00 | 2 404 233.00 | | 2 404 233.00 |
8K Other liabilities (including liabilities related to repo transactions) | 129 766.00 | 129 766.00 | | 129 766.00 |
UX Other trade receivables | 783 217.00 | 783 217.00 | | 783 217.00 |
VB VAT | 41 893.00 | 41 893.00 | | 41 893.00 |
VC Group and associates | 3 411 061.00 | 3 411 061.00 | | 3 411 061.00 |
VI Group and Associates | 939 743.00 | 939 743.00 | | 939 743.00 |
VM Income taxes | 3 254 069.00 | 3 254 069.00 | | 3 254 069.00 |
VN Other taxes, similar payments | 4 006.00 | 4 006.00 | | 4 006.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 622.00 | 15 622.00 | | 15 622.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 407.00 | 4 407.00 | | 4 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 498 652.00 | 7 498 652.00 | | 7 498 652.00 |
VW VAT | 25 173.00 | 25 173.00 | | 25 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 294 777.00 | 4 016 831.00 | 94 277 946.00 | 98 294 777.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 8.00 | | | 8.00 |
