| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 15 787.00 | | 15 787.00 | 15 787.00 |
BJ TOTAL (I) | 758 611.00 | 80 000.00 | 678 611.00 | 758 611.00 |
BX Customers and related accounts | 2 575.00 | | 2 575.00 | 2 575.00 |
BZ Other receivables | 30 525.00 | | 30 525.00 | 30 525.00 |
CF Cash and cash equivalents | 87.00 | | 87.00 | 87.00 |
CJ TOTAL (II) | 33 187.00 | | 33 187.00 | 33 187.00 |
CO Grand total (0 to V) | 791 798.00 | 80 000.00 | 711 798.00 | 791 798.00 |
CP Shares due in less than one year | 15 787.00 | | | 15 787.00 |
CU Other investments | 742 824.00 | 80 000.00 | 662 824.00 | 742 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 146 330.00 | 103 533.00 | | 146 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 344.00 | 42 797.00 | | -32 344.00 |
DK Regulated provisions | 15 179.00 | 10 742.00 | | 15 179.00 |
DL TOTAL (I) | 162 166.00 | 190 072.00 | | 162 166.00 |
DU Loans and Debts from Credit Institutions (3) | 391 945.00 | 490 174.00 | | 391 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 000.00 | 130 000.00 | | 130 000.00 |
DX Trade payables and related accounts | 4 289.00 | 1 995.00 | | 4 289.00 |
DY Tax and social security liabilities | 23 398.00 | 22 293.00 | | 23 398.00 |
EC TOTAL (IV) | 549 632.00 | 644 462.00 | | 549 632.00 |
EE Grand total (I to V) | 711 798.00 | 834 534.00 | | 711 798.00 |
EG Accrued income and payables due within one year | 255 010.00 | 125 930.00 | | 255 010.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 154.00 | 926.00 | | 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 250.00 | | 110 250.00 | 110 250.00 |
FJ Net sales | 110 250.00 | | 110 250.00 | 110 250.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 955.00 | |
FQ Other income | | | 9 203.00 | |
FR Total operating income (I) | | | 122 408.00 | |
FW Other purchases and external expenses | | | 8 149.00 | |
FX Taxes, duties, and similar payments | | | 5 419.00 | |
FY Salaries and Wages | | | 78 955.00 | |
FZ Social Security Contributions | | | 33 504.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 126 028.00 | |
GG - OPERATING RESULT (I - II) | | | -3 621.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 269.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 60 277.00 | |
GQ Financial allocations to depreciation and provisions | | | 80 000.00 | |
GR Interest and similar expenses | | | 4 563.00 | |
GU Total financial expenses (VI) | | | 84 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 955.00 | 3 900.00 | | 2 955.00 |
HG Exceptional depreciation and provisions | 4 437.00 | 4 437.00 | | 4 437.00 |
HH Total exceptional expenses (VIII) | 4 437.00 | 4 437.00 | | 4 437.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 437.00 | -4 437.00 | | -4 437.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 685.00 | 156 835.00 | | 182 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 215 028.00 | 114 038.00 | | 215 028.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 344.00 | 42 797.00 | | -32 344.00 |
| |
| 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 | 773 341.00 | | 814 931.00 | 773 341.00 |
I3 DECREASES Total Financial Fixed Assets | | 829 662.00 | 758 611.00 | |
I4 DECREASES Grand Total | | 829 662.00 | 758 611.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 773 341.00 | | 814 931.00 | 773 341.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 742.00 | 4 437.00 | | 10 742.00 |
7B Total provisions for depreciation | | 80 000.00 | | |
7C Grand total | 10 742.00 | 84 437.00 | | 10 742.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 80 000.00 | | |
UJ - Exceptional | | 4 437.00 | | |
| |
| 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 | 4 289.00 | 4 289.00 | | 4 289.00 |
8D Social Security and Other Social Organizations | 10 621.00 | 10 621.00 | | 10 621.00 |
UL Receivables related to investments | 15 787.00 | 15 787.00 | | 15 787.00 |
UX Other trade receivables | 2 575.00 | 2 575.00 | | 2 575.00 |
UY Staff and related accounts | 500.00 | 500.00 | | 500.00 |
VB VAT | 860.00 | 860.00 | | 860.00 |
VC Group and associates | 28 575.00 | 28 575.00 | | 28 575.00 |
VG Loans with a maturity of up to one year at origin | 154.00 | 154.00 | | 154.00 |
VH Loans with a maturity of more than one year at origin | 391 791.00 | 97 169.00 | 294 622.00 | 391 791.00 |
VI Group and Associates | 130 000.00 | 130 000.00 | | 130 000.00 |
VK Loans repaid during the year | 95 763.00 | | | 95 763.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 723.00 | 8 723.00 | | 8 723.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 590.00 | 590.00 | | 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 886.00 | 48 886.00 | | 48 886.00 |
VW VAT | 4 054.00 | 4 054.00 | | 4 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 549 632.00 | 255 010.00 | 294 622.00 | 549 632.00 |
