| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 4 482 583.00 | 1 240 998.00 | 3 241 585.00 | 4 482 583.00 |
BZ Other receivables | 483 106.00 | | 483 106.00 | 483 106.00 |
CF Cash and cash equivalents | 320 551.00 | | 320 551.00 | 320 551.00 |
CJ TOTAL (II) | 803 657.00 | | 803 657.00 | 803 657.00 |
CO Grand total (0 to V) | 5 286 241.00 | 1 240 998.00 | 4 045 243.00 | 5 286 241.00 |
CU Other investments | 4 462 583.00 | 1 240 998.00 | 3 221 585.00 | 4 462 583.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | | | 550 000.00 |
DD Legal reserve (1) | 55 000.00 | | | 55 000.00 |
DG Other reserves | 658 776.00 | | | 658 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70 131.00 | | | -70 131.00 |
DK Regulated provisions | 49 756.00 | | | 49 756.00 |
DL TOTAL (I) | 1 243 401.00 | | | 1 243 401.00 |
DQ Provisions for Expenses | 420 826.00 | | | 420 826.00 |
DR TOTAL (IV) | 420 826.00 | | | 420 826.00 |
DS Convertible Bond Issues | 450 000.00 | | | 450 000.00 |
DT Other Bond Issues | 100 000.00 | | | 100 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 340 021.00 | | | 1 340 021.00 |
DV Miscellaneous Loans and Financial Debts (4) | 448 740.00 | | | 448 740.00 |
DX Trade payables and related accounts | 7 585.00 | | | 7 585.00 |
DY Tax and social security liabilities | 34 669.00 | | | 34 669.00 |
EC TOTAL (IV) | 2 381 016.00 | | | 2 381 016.00 |
EE Grand total (I to V) | 4 045 243.00 | | | 4 045 243.00 |
EG Accrued income and payables due within one year | 1 270 106.00 | | | 1 270 106.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 225 000.00 | | 225 000.00 | 225 000.00 |
FJ Net sales | 225 000.00 | | 225 000.00 | 225 000.00 |
FR Total operating income (I) | | | 225 000.00 | |
FW Other purchases and external expenses | | | 209 420.00 | |
FX Taxes, duties, and similar payments | | | 430.00 | |
FZ Social Security Contributions | | | 7 007.00 | |
GF Total Operating Expenses (II) | | | 216 858.00 | |
GG - OPERATING RESULT (I - II) | | | 8 141.00 | |
GL Other interest and similar income | | | 172.00 | |
GP Total financial income (V) | | | 172.00 | |
GQ Financial allocations to depreciation and provisions | | | 33 076.00 | |
GR Interest and similar expenses | | | 51 465.00 | |
GU Total financial expenses (VI) | | | 84 542.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84 370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -76 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 32 371.00 | | | 32 371.00 |
HD Total exceptional income (VII) | 32 371.00 | | | 32 371.00 |
HG Exceptional depreciation and provisions | 22 114.00 | | | 22 114.00 |
HH Total exceptional expenses (VIII) | 22 114.00 | | | 22 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 256.00 | | | 10 256.00 |
HK Income tax | 4 160.00 | | | 4 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 543.00 | | | 257 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 327 674.00 | | | 327 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70 131.00 | | | -70 131.00 |
| |
| 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 | 4 482 583.00 | | | 4 482 583.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 482 583.00 | |
I4 DECREASES Grand Total | | | 4 482 583.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 482 583.00 | | | 4 482 583.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 27 642.00 | 22 114.00 | | 27 642.00 |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 453 197.00 | | 32 371.00 | 453 197.00 |
7B Total provisions for depreciation | 1 240 998.00 | | | 1 240 998.00 |
7C Grand total | 1 721 837.00 | 22 114.00 | 32 371.00 | 1 721 837.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 22 114.00 | 32 371.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 450 000.00 | 450 000.00 | | 450 000.00 |
7Z Other gross bonds with a maturity of up to one year | 100 000.00 | 100 000.00 | | 100 000.00 |
8A Miscellaneous Loans and Financial Debts | 75 642.00 | 75 642.00 | | 75 642.00 |
8B Suppliers and Related Accounts | 7 585.00 | 7 585.00 | | 7 585.00 |
8E Income Taxes | 34 669.00 | 34 669.00 | | 34 669.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VB VAT | 1 941.00 | 1 941.00 | | 1 941.00 |
VC Group and associates | 481 164.00 | 481 164.00 | | 481 164.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 1 340 000.00 | 229 091.00 | 891 297.00 | 1 340 000.00 |
VI Group and Associates | 373 097.00 | 373 097.00 | | 373 097.00 |
VK Loans repaid during the year | 69 523.00 | | | 69 523.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 503 106.00 | 483 106.00 | 20 000.00 | 503 106.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 381 016.00 | 1 270 106.00 | 891 297.00 | 2 381 016.00 |
