| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 208.00 | 1 208.00 | | 1 208.00 |
AN Land | 3 996.00 | | 3 996.00 | 3 996.00 |
AP Buildings | 71 004.00 | 19 881.00 | 51 123.00 | 71 004.00 |
AT Other tangible assets | 899.00 | 899.00 | | 899.00 |
BD Other fixed assets | 2 975 939.00 | 2 975 939.00 | | 2 975 939.00 |
BF Loans | 51 000.00 | | 51 000.00 | 51 000.00 |
BH Other financial assets | 195.00 | | 195.00 | 195.00 |
BJ TOTAL (I) | 7 224 653.00 | 3 012 928.00 | 4 211 726.00 | 7 224 653.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 003 461.00 | 485 500.00 | 1 517 961.00 | 2 003 461.00 |
CF Cash and cash equivalents | 462 897.00 | | 462 897.00 | 462 897.00 |
CJ TOTAL (II) | 2 466 358.00 | 485 500.00 | 1 980 858.00 | 2 466 358.00 |
CO Grand total (0 to V) | 9 691 011.00 | 3 498 428.00 | 6 192 584.00 | 9 691 011.00 |
CU Other investments | 4 120 412.00 | 15 000.00 | 4 105 412.00 | 4 120 412.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 59 940.00 | 59 940.00 | | 59 940.00 |
DB Share, merger, contribution premiums, etc. | 3 379 560.00 | 3 379 560.00 | | 3 379 560.00 |
DC Revaluation differences | 32 047.00 | 33 828.00 | | 32 047.00 |
DD Legal reserve (1) | 5 994.00 | 5 994.00 | | 5 994.00 |
DG Other reserves | 301 592.00 | 810 064.00 | | 301 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -85 509.00 | -510 252.00 | | -85 509.00 |
DL TOTAL (I) | 3 693 625.00 | 3 779 134.00 | | 3 693 625.00 |
DU Loans and Debts from Credit Institutions (3) | 1 442 749.00 | 1 442 749.00 | | 1 442 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 586 948.00 | 597 402.00 | | 586 948.00 |
DX Trade payables and related accounts | 3 042.00 | 3 042.00 | | 3 042.00 |
DY Tax and social security liabilities | 20 749.00 | 11 012.00 | | 20 749.00 |
EA Other liabilities | 445 471.00 | 440 093.00 | | 445 471.00 |
EC TOTAL (IV) | 2 498 959.00 | 2 494 296.00 | | 2 498 959.00 |
EE Grand total (I to V) | 6 192 584.00 | 6 273 432.00 | | 6 192 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 350.00 | | 54 350.00 | 54 350.00 |
FJ Net sales | 54 350.00 | | 54 350.00 | 54 350.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 99 351.00 | |
FW Other purchases and external expenses | | | 9 417.00 | |
FX Taxes, duties, and similar payments | | | 883.00 | |
FY Salaries and Wages | | | 36 156.00 | |
FZ Social Security Contributions | | | 16 480.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 840.00 | |
GF Total Operating Expenses (II) | | | 65 776.00 | |
GG - OPERATING RESULT (I - II) | | | 33 575.00 | |
GI Supported loss or transferred profit (IV) | | | 7 231.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 81 109.00 | |
GR Interest and similar expenses | | | 30 744.00 | |
GU Total financial expenses (VI) | | | 111 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -111 853.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -85 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 43 420.00 | | |
HD Total exceptional income (VII) | | 43 420.00 | | |
HF Exceptional expenses on capital transactions | | 164 028.00 | | |
HH Total exceptional expenses (VIII) | | 164 028.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -120 608.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 99 351.00 | 2 927 393.00 | | 99 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 860.00 | 3 437 645.00 | | 184 860.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -85 509.00 | -510 252.00 | | -85 509.00 |
| |
| 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 | 1 442 749.00 | 129 424.00 | 492 073.00 | 1 442 749.00 |
8B Suppliers and Related Accounts | 3 043.00 | 3 043.00 | | 3 043.00 |
8D Social Security and Other Social Organizations | 20 749.00 | 20 749.00 | | 20 749.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 032 419.00 | 475 471.00 | 556 948.00 | 1 032 419.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 054 656.00 | 2 003 461.00 | 51 195.00 | 2 054 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 054 656.00 | 2 003 461.00 | 51 195.00 | 2 054 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 498 960.00 | 628 686.00 | 1 870 273.00 | 2 498 960.00 |
