| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 702 181.00 | | 702 181.00 | 702 181.00 |
BF Loans | 615 701.00 | | 615 701.00 | 615 701.00 |
BJ TOTAL (I) | 1 317 882.00 | | 1 317 882.00 | 1 317 882.00 |
BX Customers and related accounts | 222 840.00 | | 222 840.00 | 222 840.00 |
BZ Other receivables | 785 855.00 | | 785 855.00 | 785 855.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 634 394.00 | | 634 394.00 | 634 394.00 |
CJ TOTAL (II) | 1 643 089.00 | | 1 643 089.00 | 1 643 089.00 |
CO Grand total (0 to V) | 2 960 971.00 | | 2 960 971.00 | 2 960 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -9 502 572.00 | -8 073 841.00 | | -9 502 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 117 824.00 | -1 428 731.00 | | -2 117 824.00 |
DL TOTAL (I) | -11 420 396.00 | -9 302 572.00 | | -11 420 396.00 |
DP Provisions for Risks | | 2 345 893.00 | | |
DR TOTAL (IV) | | 2 345 893.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 11 669 555.00 | 11 277 013.00 | | 11 669 555.00 |
DX Trade payables and related accounts | 582 941.00 | 671 004.00 | | 582 941.00 |
DY Tax and social security liabilities | 69 321.00 | 16 291.00 | | 69 321.00 |
EA Other liabilities | 2 059 551.00 | 978 201.00 | | 2 059 551.00 |
EB Prepaid income (2) | | 1 084 321.00 | | |
EC TOTAL (IV) | 14 381 368.00 | 14 026 830.00 | | 14 381 368.00 |
EE Grand total (I to V) | 2 960 971.00 | 7 070 150.00 | | 2 960 971.00 |
EG Accrued income and payables due within one year | 2 711 813.00 | 8 527 197.00 | | 2 711 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 1 162 718.00 | | 1 162 718.00 | 1 162 718.00 |
FJ Net sales | 1 162 718.00 | | 1 162 718.00 | 1 162 718.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 463 160.00 | |
FR Total operating income (I) | | | 3 625 878.00 | |
FW Other purchases and external expenses | | | 4 728 647.00 | |
FX Taxes, duties, and similar payments | | | 296 400.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 117 267.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 142 314.00 | |
GG - OPERATING RESULT (I - II) | | | -1 516 436.00 | |
GL Other interest and similar income | | | 61 861.00 | |
GP Total financial income (V) | | | 61 861.00 | |
GR Interest and similar expenses | | | 663 249.00 | |
GU Total financial expenses (VI) | | | 663 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -601 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 117 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 687 739.00 | 4 570 756.00 | | 3 687 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 805 564.00 | 5 999 487.00 | | 5 805 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 117 824.00 | -1 428 731.00 | | -2 117 824.00 |
HQ References: Real Estate Leasing | 4 581 861.00 | 4 492 021.00 | | 4 581 861.00 |
| |
| 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 | 2 503 671.00 | | | 2 503 671.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 185 788.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 185 788.00 | 615 701.00 | |
I4 DECREASES Grand Total | | 1 185 788.00 | 1 317 882.00 | |
IO DECREASES Total including other intangible assets | | | 702 181.00 | |
KD ACQUISITIONS Total including other intangible assets | 702 181.00 | | | 702 181.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 801 490.00 | | | 1 801 490.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 2 345 893.00 | 117 267.00 | 2 463 160.00 | 2 345 893.00 |
7C Grand total | 2 345 893.00 | 117 267.00 | 2 463 160.00 | 2 345 893.00 |
UE of which provisions and reversals: - Operating | | 117 267.00 | 2 463 160.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 11 669 554.00 | | 11 669 554.00 | 11 669 554.00 |
8B Suppliers and Related Accounts | 582 941.00 | 582 941.00 | | 582 941.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 059 551.00 | 2 059 551.00 | | 2 059 551.00 |
UP Loans | 615 701.00 | 615 701.00 | | 615 701.00 |
UX Other trade receivables | 222 840.00 | 222 840.00 | | 222 840.00 |
VB VAT | 752 053.00 | 752 053.00 | | 752 053.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 65 674.00 | 65 674.00 | | 65 674.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 802.00 | 33 802.00 | | 33 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 624 396.00 | 1 624 396.00 | | 1 624 396.00 |
VW VAT | 3 647.00 | 3 647.00 | | 3 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 381 367.00 | 2 711 813.00 | 11 669 554.00 | 14 381 367.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 163 718.00 | 145 058.00 | | 163 718.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 84 484.00 | 251 794.00 | | 84 484.00 |
ST Other accounts | 4 644 162.00 | 4 496 385.00 | | 4 644 162.00 |
YQ Equipment leasing commitment | 23 385 675.00 | 24 853 639.00 | | 23 385 675.00 |
YW Business tax | 132 682.00 | 177.00 | | 132 682.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 296 400.00 | 145 235.00 | | 296 400.00 |
YY Amount of VAT collected | 419 047.00 | 608 042.00 | | 419 047.00 |
YZ Total deductible VAT on goods and services | 644 599.00 | 670 315.00 | | 644 599.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 728 647.00 | 4 748 179.00 | | 4 728 647.00 |
