| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 962.00 | 17 962.00 | | 17 962.00 |
AR Technical installations, industrial equipment and tools | 25 766.00 | 25 766.00 | | 25 766.00 |
AT Other tangible assets | 240 561.00 | 72 693.00 | 167 868.00 | 240 561.00 |
BB Receivables related to investments | 6 485 254.00 | 2 488 568.00 | 3 996 686.00 | 6 485 254.00 |
BJ TOTAL (I) | 7 286 800.00 | 3 002 725.00 | 4 284 075.00 | 7 286 800.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 6 121.00 | | 6 121.00 | 6 121.00 |
CF Cash and cash equivalents | 611.00 | | 611.00 | 611.00 |
CJ TOTAL (II) | 6 732.00 | | 6 732.00 | 6 732.00 |
CO Grand total (0 to V) | 7 293 532.00 | 3 002 725.00 | 4 290 807.00 | 7 293 532.00 |
CU Other investments | 517 256.00 | 397 735.00 | 119 521.00 | 517 256.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DH Retained earnings | -2 032 076.00 | -2 209 629.00 | | -2 032 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 955 779.00 | 177 552.00 | | 955 779.00 |
DL TOTAL (I) | -306 296.00 | -1 262 076.00 | | -306 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 593 654.00 | 5 706 931.00 | | 4 593 654.00 |
DX Trade payables and related accounts | 3 449.00 | 3 099.00 | | 3 449.00 |
DY Tax and social security liabilities | | 166.00 | | |
EC TOTAL (IV) | 4 597 104.00 | 5 710 197.00 | | 4 597 104.00 |
EE Grand total (I to V) | 4 290 807.00 | 4 448 121.00 | | 4 290 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 166.00 | |
FQ Other income | | | 17 739.00 | |
FR Total operating income (I) | | | 17 905.00 | |
FW Other purchases and external expenses | | | 9 561.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 793.00 | |
GE Other Expenses | | | 16 862.00 | |
GF Total Operating Expenses (II) | | | 52 216.00 | |
GG - OPERATING RESULT (I - II) | | | -34 311.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 046 974.00 | |
GP Total financial income (V) | | | 1 046 974.00 | |
GR Interest and similar expenses | | | 63 223.00 | |
GU Total financial expenses (VI) | | | 63 223.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 983 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 949 440.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 339.00 | 7 185.00 | | 6 339.00 |
HD Total exceptional income (VII) | 6 339.00 | 7 185.00 | | 6 339.00 |
HE Exceptional expenses on management operations | | 15 646.00 | | |
HH Total exceptional expenses (VIII) | | 15 646.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 339.00 | -8 461.00 | | 6 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 071 219.00 | 314 240.00 | | 1 071 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 439.00 | 136 687.00 | | 115 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 955 779.00 | 177 552.00 | | 955 779.00 |
| |
| 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 | 7 391 040.00 | | | 7 391 040.00 |
I3 DECREASES Total Financial Fixed Assets | 104 239.00 | | 7 002 510.00 | 104 239.00 |
I4 DECREASES Grand Total | 104 239.00 | | 7 286 800.00 | 104 239.00 |
IO DECREASES Total including other intangible assets | | | 17 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 266 328.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 962.00 | | | 17 962.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 266 328.00 | | | 266 328.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 106 750.00 | | | 7 106 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 90 628.00 | 25 793.00 | | 90 628.00 |
PE DEPRECIATION Total including other intangible assets | 17 962.00 | | | 17 962.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 666.00 | 25 793.00 | | 72 666.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 488 568.00 | | | 2 488 568.00 |
7B Total provisions for depreciation | 2 886 303.00 | | | 2 886 303.00 |
7C Grand total | 2 886 303.00 | | | 2 886 303.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 593 654.00 | | | 4 593 654.00 |
8B Suppliers and Related Accounts | 3 449.00 | 3 449.00 | | 3 449.00 |
UL Receivables related to investments | 6 485 254.00 | | 6 485 254.00 | 6 485 254.00 |
VB VAT | 24.00 | 24.00 | | 24.00 |
VM Income taxes | 6 097.00 | 6 097.00 | | 6 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 491 375.00 | 6 121.00 | 6 485 254.00 | 6 491 375.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 597 104.00 | 3 449.00 | | 4 597 104.00 |
