| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
AT Other tangible assets | 658.00 | 658.00 | | 658.00 |
BD Other fixed assets | 916 783.00 | 908 271.00 | 8 512.00 | 916 783.00 |
BJ TOTAL (I) | 6 443 180.00 | 908 929.00 | 5 534 251.00 | 6 443 180.00 |
BZ Other receivables | 1 092 399.00 | | 1 092 399.00 | 1 092 399.00 |
CF Cash and cash equivalents | 882 502.00 | | 882 502.00 | 882 502.00 |
CJ TOTAL (II) | 1 974 901.00 | | 1 974 901.00 | 1 974 901.00 |
CO Grand total (0 to V) | 8 418 081.00 | 908 929.00 | 7 509 152.00 | 8 418 081.00 |
CU Other investments | 5 525 739.00 | | 5 525 739.00 | 5 525 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 735 984.00 | 1 735 984.00 | | 1 735 984.00 |
DH Retained earnings | 1 196 865.00 | 635 842.00 | | 1 196 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -307 158.00 | 561 022.00 | | -307 158.00 |
DL TOTAL (I) | 2 625 690.00 | 2 932 849.00 | | 2 625 690.00 |
DY Tax and social security liabilities | 837 234.00 | 4 516.00 | | 837 234.00 |
EA Other liabilities | 4 046 227.00 | 4 703 364.00 | | 4 046 227.00 |
EC TOTAL (IV) | 4 883 462.00 | 4 707 881.00 | | 4 883 462.00 |
EE Grand total (I to V) | 7 509 152.00 | 7 640 729.00 | | 7 509 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 18.00 | |
FW Other purchases and external expenses | | | 11 873.00 | |
FX Taxes, duties, and similar payments | | | 112.00 | |
FY Salaries and Wages | | | 16 753.00 | |
FZ Social Security Contributions | | | 7 812.00 | |
GE Other Expenses | | | 893.00 | |
GF Total Operating Expenses (II) | | | 37 443.00 | |
GG - OPERATING RESULT (I - II) | | | -37 426.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 338 296.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 338 296.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 805.00 | |
GR Interest and similar expenses | | | 59 255.00 | |
GU Total financial expenses (VI) | | | 73 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 265 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 227 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 281 230.00 | | | 281 230.00 |
HH Total exceptional expenses (VIII) | 281 230.00 | | | 281 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -281 230.00 | | | -281 230.00 |
HK Income tax | 253 739.00 | -43 813.00 | | 253 739.00 |
HL TOTAL REVENUE (I + III + V + VII) | 338 314.00 | 617 795.00 | | 338 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 645 472.00 | 56 772.00 | | 645 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -307 158.00 | 561 022.00 | | -307 158.00 |
| |
| 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 | 6 443 180.00 | | | 6 443 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 442 522.00 | |
I4 DECREASES Grand Total | | | 6 443 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 658.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 658.00 | | | 658.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 442 522.00 | | | 6 442 522.00 |
NC DECREASES Transfers to advances and down payments | 1.00 | | | 1.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 658.00 | | | 658.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 658.00 | | | 658.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 894 466.00 | 13 805.00 | | 894 466.00 |
7B Total provisions for depreciation | 894 466.00 | 13 805.00 | | 894 466.00 |
7C Grand total | 894 466.00 | 13 805.00 | | 894 466.00 |
UG - Financial | | 13 805.00 | | |
UJ - Exceptional | | 1.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 3 525.00 | 3 525.00 | | 3 525.00 |
8D Social Security and Other Social Organizations | 2 711.00 | 2 711.00 | | 2 711.00 |
8E Income Taxes | 830 076.00 | 830 076.00 | | 830 076.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 046 227.00 | 4 046 227.00 | | 4 046 227.00 |
VC Group and associates | 1 092 399.00 | 1 092 399.00 | | 1 092 399.00 |
VI Group and Associates | 5.00 | | 5.00 | 5.00 |
VQ Other Taxes, Duties, and Similar Debts | 922.00 | 922.00 | | 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 092 399.00 | 1 092 399.00 | | 1 092 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 883 462.00 | 4 883 462.00 | | 4 883 462.00 |
