| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 13 938 104.00 | | 13 938 104.00 | 13 938 104.00 |
BJ TOTAL (I) | 14 044 529.00 | | 14 044 529.00 | 14 044 529.00 |
BN Goods in progress | 367 717.00 | | 367 717.00 | 367 717.00 |
BZ Other receivables | 126 443.00 | | 126 443.00 | 126 443.00 |
CF Cash and cash equivalents | 36 361.00 | | 36 361.00 | 36 361.00 |
CJ TOTAL (II) | 530 521.00 | | 530 521.00 | 530 521.00 |
CO Grand total (0 to V) | 14 575 051.00 | | 14 575 051.00 | 14 575 051.00 |
CP Shares due in less than one year | 13 938 104.00 | | | 13 938 104.00 |
CU Other investments | 106 425.00 | | 106 425.00 | 106 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 000.00 | 115 000.00 | | 115 000.00 |
DH Retained earnings | -802 196.00 | -639 430.00 | | -802 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -94 368.00 | -162 766.00 | | -94 368.00 |
DK Regulated provisions | 28 583.00 | 7 583.00 | | 28 583.00 |
DL TOTAL (I) | -752 981.00 | -679 613.00 | | -752 981.00 |
DP Provisions for Risks | 405 787.00 | 347 300.00 | | 405 787.00 |
DR TOTAL (IV) | 405 787.00 | 347 300.00 | | 405 787.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 228 443.00 | 13 623 945.00 | | 14 228 443.00 |
DX Trade payables and related accounts | 45 120.00 | 14 797.00 | | 45 120.00 |
DY Tax and social security liabilities | 648 682.00 | 591 159.00 | | 648 682.00 |
EC TOTAL (IV) | 14 922 245.00 | 14 229 901.00 | | 14 922 245.00 |
EE Grand total (I to V) | 14 575 051.00 | 13 897 588.00 | | 14 575 051.00 |
EG Accrued income and payables due within one year | 14 922 245.00 | 14 229 901.00 | | 14 922 245.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 165 322.00 | |
FR Total operating income (I) | | | 165 322.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 29 266.00 | |
FX Taxes, duties, and similar payments | | | 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 74 153.00 | |
GE Other Expenses | | | 151 154.00 | |
GF Total Operating Expenses (II) | | | 255 186.00 | |
GG - OPERATING RESULT (I - II) | | | -89 864.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 220 891.00 | |
GL Other interest and similar income | | | 1 707.00 | |
GP Total financial income (V) | | | 222 598.00 | |
GR Interest and similar expenses | | | 173 675.00 | |
GU Total financial expenses (VI) | | | 173 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 21 448.00 | 7 583.00 | | 21 448.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 448.00 | -7 583.00 | | -21 448.00 |
HK Income tax | 31 979.00 | | | 31 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 387 920.00 | 156 214.00 | | 387 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 482 289.00 | 318 980.00 | | 482 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -94 368.00 | -162 766.00 | | -94 368.00 |
| |
| 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 | 13 736 125.00 | | 308 404.00 | 13 736 125.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 044 529.00 | |
I4 DECREASES Grand Total | | | 14 044 529.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 736 125.00 | | 308 404.00 | 13 736 125.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 583.00 | 21 000.00 | | 7 583.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 347 300.00 | 58 487.00 | | 347 300.00 |
6X Other provisions for depreciation | 149 656.00 | | 149 656.00 | 149 656.00 |
7B Total provisions for depreciation | 149 656.00 | | 149 656.00 | 149 656.00 |
7C Grand total | 504 539.00 | 79 487.00 | 149 656.00 | 504 539.00 |
UE of which provisions and reversals: - Operating | | 74 153.00 | 165 322.00 | |
UJ - Exceptional | | 21 000.00 | | |
| |
| 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 | 45 120.00 | 45 120.00 | | 45 120.00 |
8E Income Taxes | 31 979.00 | 31 979.00 | | 31 979.00 |
UL Receivables related to investments | 13 938 104.00 | 13 938 104.00 | | 13 938 104.00 |
VB VAT | 126 443.00 | 126 443.00 | | 126 443.00 |
VI Group and Associates | 14 228 443.00 | 14 228 443.00 | | 14 228 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 448.00 | 448.00 | | 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 064 548.00 | 14 064 548.00 | | 14 064 548.00 |
VW VAT | 616 255.00 | 616 255.00 | | 616 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 922 245.00 | 14 922 245.00 | | 14 922 245.00 |
