| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 104 000.00 | | 104 000.00 | 104 000.00 |
AP Buildings | 936 000.00 | 72 685.00 | 863 315.00 | 936 000.00 |
AT Other tangible assets | 2 538.00 | 694.00 | 1 844.00 | 2 538.00 |
AV Fixed assets in progress | 1 002 630.00 | | 1 002 630.00 | 1 002 630.00 |
BD Other fixed assets | 101.00 | | 101.00 | 101.00 |
BJ TOTAL (I) | 3 722 728.00 | 73 380.00 | 3 649 349.00 | 3 722 728.00 |
BT Goods | 1 051 626.00 | | 1 051 626.00 | 1 051 626.00 |
BZ Other receivables | 8 502 056.00 | | 8 502 056.00 | 8 502 056.00 |
CF Cash and cash equivalents | 233 914.00 | | 233 914.00 | 233 914.00 |
CH Prepaid expenses | 70 549.00 | | 70 549.00 | 70 549.00 |
CJ TOTAL (II) | 9 858 145.00 | | 9 858 145.00 | 9 858 145.00 |
CO Grand total (0 to V) | 13 580 874.00 | 73 380.00 | 13 507 494.00 | 13 580 874.00 |
CU Other investments | 1 677 459.00 | | 1 677 459.00 | 1 677 459.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 570 225.00 | | | 3 570 225.00 |
DB Share, merger, contribution premiums, etc. | 230 012.00 | | | 230 012.00 |
DD Legal reserve (1) | 357 023.00 | | | 357 023.00 |
DG Other reserves | 4 096 171.00 | | | 4 096 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 788.00 | | | -23 788.00 |
DL TOTAL (I) | 8 229 643.00 | | | 8 229 643.00 |
DU Loans and Debts from Credit Institutions (3) | 700 310.00 | | | 700 310.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 707 982.00 | | | 3 707 982.00 |
DX Trade payables and related accounts | 19 141.00 | | | 19 141.00 |
DY Tax and social security liabilities | 3 428.00 | | | 3 428.00 |
DZ Fixed asset liabilities and related accounts | 350 000.00 | | | 350 000.00 |
EA Other liabilities | 495 408.00 | | | 495 408.00 |
EB Prepaid income (2) | 1 581.00 | | | 1 581.00 |
EC TOTAL (IV) | 5 277 851.00 | | | 5 277 851.00 |
EE Grand total (I to V) | 13 507 494.00 | | | 13 507 494.00 |
EG Accrued income and payables due within one year | 5 277 851.00 | | | 5 277 851.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41.00 | | | 41.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 995.00 | | 67 995.00 | 67 995.00 |
FJ Net sales | 67 995.00 | | 67 995.00 | 67 995.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 329.00 | |
FR Total operating income (I) | | | 78 324.00 | |
FS Purchases of goods (including customs duties) | | | 5 030.00 | |
FT Inventory change (goods) | | | -5 030.00 | |
FW Other purchases and external expenses | | | 94 419.00 | |
FX Taxes, duties, and similar payments | | | 6 252.00 | |
FY Salaries and Wages | | | 4 032.00 | |
FZ Social Security Contributions | | | 2 914.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 082.00 | |
GE Other Expenses | | | 407.00 | |
GF Total Operating Expenses (II) | | | 135 106.00 | |
GG - OPERATING RESULT (I - II) | | | -56 782.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 958.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 3 959.00 | |
GR Interest and similar expenses | | | 11 382.00 | |
GU Total financial expenses (VI) | | | 11 382.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 914.00 | | | 2 914.00 |
HB Exceptional income from capital transactions | 85 417.00 | | | 85 417.00 |
HD Total exceptional income (VII) | 85 417.00 | | | 85 417.00 |
HF Exceptional expenses on capital transactions | 45 000.00 | | | 45 000.00 |
HH Total exceptional expenses (VIII) | 45 000.00 | | | 45 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40 417.00 | | | 40 417.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 700.00 | | | 167 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 488.00 | | | 191 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 788.00 | | | -23 788.00 |
| |
| 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 | 2 720 098.00 | | 1 002 630.00 | 2 720 098.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 677 560.00 | |
I4 DECREASES Grand Total | | | 3 722 728.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 045 168.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 042 538.00 | | 1 002 630.00 | 1 042 538.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 677 560.00 | | | 1 677 560.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 1 002 630.00 | | | 1 002 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 298.00 | 27 082.00 | | 46 298.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 298.00 | 27 082.00 | | 46 298.00 |
| |
| 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 | 19 141.00 | 19 141.00 | | 19 141.00 |
8D Social Security and Other Social Organizations | 289.00 | 289.00 | | 289.00 |
8J Fixed Asset Liabilities and Related Accounts | 350 000.00 | 350 000.00 | | 350 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 495 408.00 | 495 408.00 | | 495 408.00 |
8L Deferred income | 1 581.00 | 1 581.00 | | 1 581.00 |
VB VAT | 86 912.00 | 86 912.00 | | 86 912.00 |
VC Group and associates | 8 151 018.00 | 8 151 018.00 | | 8 151 018.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VH Loans with a maturity of more than one year at origin | 700 269.00 | 700 269.00 | | 700 269.00 |
VI Group and Associates | 3 707 982.00 | 3 707 982.00 | | 3 707 982.00 |
VJ Loans taken out during the year | 700 000.00 | | | 700 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 264 126.00 | 264 126.00 | | 264 126.00 |
VS Prepaid expenses | 70 549.00 | 70 549.00 | | 70 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 572 605.00 | 8 572 605.00 | | 8 572 605.00 |
VW VAT | 3 139.00 | 3 139.00 | | 3 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 277 851.00 | 5 277 851.00 | | 5 277 851.00 |
