| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 621 142.00 | 25 701 000.00 | 9 920 142.00 | 35 621 142.00 |
BX Customers and related accounts | 5 706 129.00 | | 5 706 129.00 | 5 706 129.00 |
BZ Other receivables | 17 838 443.00 | | 17 838 443.00 | 17 838 443.00 |
CF Cash and cash equivalents | 126 144.00 | | 126 144.00 | 126 144.00 |
CJ TOTAL (II) | 23 670 716.00 | | 23 670 716.00 | 23 670 716.00 |
CO Grand total (0 to V) | 59 291 858.00 | 25 701 000.00 | 33 590 858.00 | 59 291 858.00 |
CU Other investments | 35 621 142.00 | 25 701 000.00 | 9 920 142.00 | 35 621 142.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 692.00 | 40 692.00 | | 40 692.00 |
DD Legal reserve (1) | 4 069.00 | 4 069.00 | | 4 069.00 |
DF Regulated reserves (1) | 343 344.00 | 349 909.00 | | 343 344.00 |
DG Other reserves | 6 565.00 | | | 6 565.00 |
DH Retained earnings | -20 212 637.00 | -2 216 967.00 | | -20 212 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 778 234.00 | -17 995 670.00 | | -4 778 234.00 |
DL TOTAL (I) | -24 596 201.00 | -19 817 967.00 | | -24 596 201.00 |
DU Loans and Debts from Credit Institutions (3) | | 150.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 56 825 428.00 | 52 680 837.00 | | 56 825 428.00 |
DX Trade payables and related accounts | 87 158.00 | 43 122.00 | | 87 158.00 |
DY Tax and social security liabilities | 1 274 473.00 | 986 323.00 | | 1 274 473.00 |
EC TOTAL (IV) | 58 187 059.00 | 53 710 431.00 | | 58 187 059.00 |
EE Grand total (I to V) | 33 590 858.00 | 33 892 464.00 | | 33 590 858.00 |
EG Accrued income and payables due within one year | 11 200 942.00 | 10 888 602.00 | | 11 200 942.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 150.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 473 623.00 | | 473 623.00 | 473 623.00 |
FJ Net sales | 473 623.00 | | 473 623.00 | 473 623.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 473 625.00 | |
FW Other purchases and external expenses | | | 60 524.00 | |
FX Taxes, duties, and similar payments | | | 9 810.00 | |
FY Salaries and Wages | | | 304 266.00 | |
FZ Social Security Contributions | | | 127 159.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 501 760.00 | |
GG - OPERATING RESULT (I - II) | | | -28 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 4 263 096.00 | |
GU Total financial expenses (VI) | | | 4 263 096.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 263 096.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 291 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -1 785.00 | | | -1 785.00 |
HH Total exceptional expenses (VIII) | -1 785.00 | | | -1 785.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 785.00 | | | 1 785.00 |
HK Income tax | 488 787.00 | -287 914.00 | | 488 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 473 625.00 | 782 313.00 | | 473 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 251 858.00 | 18 777 983.00 | | 5 251 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 778 234.00 | -17 995 670.00 | | -4 778 234.00 |
| |
| 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 | 35 621 142.00 | | | 35 621 142.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 621 142.00 | |
I4 DECREASES Grand Total | | | 35 621 142.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 621 142.00 | | | 35 621 142.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 25 701 000.00 | | | 25 701 000.00 |
7C Grand total | 25 701 000.00 | | | 25 701 000.00 |
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 | 46 986 117.00 | | | 46 986 117.00 |
8B Suppliers and Related Accounts | 87 158.00 | 87 158.00 | | 87 158.00 |
8C Staff and Related Accounts | 46 956.00 | 46 956.00 | | 46 956.00 |
8D Social Security and Other Social Organizations | 140 603.00 | 140 603.00 | | 140 603.00 |
8E Income Taxes | 106 564.00 | 106 564.00 | | 106 564.00 |
UX Other trade receivables | 5 706 129.00 | 5 706 129.00 | | 5 706 129.00 |
VB VAT | 12 823.00 | 12 823.00 | | 12 823.00 |
VC Group and associates | 17 751 870.00 | 17 751 870.00 | | 17 751 870.00 |
VI Group and Associates | 9 839 311.00 | 9 839 311.00 | | 9 839 311.00 |
VJ Loans taken out during the year | 4 164 288.00 | | | 4 164 288.00 |
VM Income taxes | 70 599.00 | 70 599.00 | | 70 599.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 578.00 | 29 578.00 | | 29 578.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 152.00 | 3 152.00 | | 3 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 544 572.00 | 23 544 572.00 | | 23 544 572.00 |
VW VAT | 950 771.00 | 950 771.00 | | 950 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 187 059.00 | 11 200 942.00 | | 58 187 059.00 |
| |
| 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 | 9 810.00 | 5 329.00 | | 9 810.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 44 834.00 | 7 671.00 | | 44 834.00 |
ST Other accounts | 3 774.00 | 6 878.00 | | 3 774.00 |
XQ Rental, rental and co-ownership charges | 11 916.00 | 11 916.00 | | 11 916.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 810.00 | 5 329.00 | | 9 810.00 |
YY Amount of VAT collected | 78 708.00 | 56 797.00 | | 78 708.00 |
YZ Total deductible VAT on goods and services | 2 857.00 | 3 668.00 | | 2 857.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 60 524.00 | 26 465.00 | | 60 524.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
