| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 28 703.00 | 28 878.00 | -175.00 | 28 703.00 |
AN Land | 1.00 | | | 1.00 |
AT Other tangible assets | 6 996.00 | 6 996.00 | | 6 996.00 |
BH Other financial assets | 7 333.00 | | 7 333.00 | 7 333.00 |
BJ TOTAL (I) | 1 953 826.00 | 37 374.00 | 1 916 452.00 | 1 953 826.00 |
BX Customers and related accounts | 2 084 620.00 | | 2 084 620.00 | 2 084 620.00 |
BZ Other receivables | 30 370 355.00 | 3 197.00 | 30 367 158.00 | 30 370 355.00 |
CF Cash and cash equivalents | 18 891.00 | | 18 891.00 | 18 891.00 |
CJ TOTAL (II) | 32 473 866.00 | 3 197.00 | 32 470 669.00 | 32 473 866.00 |
CO Grand total (0 to V) | 34 427 692.00 | 40 571.00 | 34 387 121.00 | 34 427 692.00 |
CS Evaluated investments - equity method | | | 1.00 | |
CU Other investments | 1 910 794.00 | 1 500.00 | 1 909 294.00 | 1 910 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 250 000.00 | 10 250 000.00 | | 10 250 000.00 |
DD Legal reserve (1) | 1 025 000.00 | 1 025 000.00 | | 1 025 000.00 |
DG Other reserves | 815 030.00 | 815 030.00 | | 815 030.00 |
DH Retained earnings | -3 078 241.00 | -2 730 434.00 | | -3 078 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -248 432.00 | -347 807.00 | | -248 432.00 |
DL TOTAL (I) | 8 763 356.00 | 9 011 788.00 | | 8 763 356.00 |
DU Loans and Debts from Credit Institutions (3) | 7 913 025.00 | 7 400 025.00 | | 7 913 025.00 |
DX Trade payables and related accounts | 899 703.00 | 1 970 797.00 | | 899 703.00 |
DY Tax and social security liabilities | 221 292.00 | 443 694.00 | | 221 292.00 |
EA Other liabilities | 16 589 744.00 | 15 408 095.00 | | 16 589 744.00 |
EC TOTAL (IV) | 25 623 765.00 | 25 222 611.00 | | 25 623 765.00 |
ED (V) | | 283 746.00 | | |
EE Grand total (I to V) | 34 387 121.00 | 34 518 145.00 | | 34 387 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 19 065.00 | |
FX Taxes, duties, and similar payments | | | 5 740.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 24 805.00 | |
GG - OPERATING RESULT (I - II) | | | -24 805.00 | |
GL Other interest and similar income | | | 364 775.00 | |
GN Positive exchange differences | | | 116 664.00 | |
GP Total financial income (V) | | | 481 439.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 708 399.00 | |
GU Total financial expenses (VI) | | | 708 399.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -226 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -251 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 333.00 | | | 3 333.00 |
HD Total exceptional income (VII) | 3 333.00 | | | 3 333.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 333.00 | | | 3 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 484 772.00 | 1 468 277.00 | | 484 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 733 204.00 | 1 816 084.00 | | 733 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -248 432.00 | -347 807.00 | | -248 432.00 |
| |
| 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 | 1 947 263.00 | | 9 293.00 | 1 947 263.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 918 127.00 | |
I4 DECREASES Grand Total | | 2 730.00 | 1 953 826.00 | |
IO DECREASES Total including other intangible assets | | | 28 703.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 730.00 | 6 996.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 703.00 | | | 28 703.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 726.00 | | | 9 726.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 908 834.00 | | 9 293.00 | 1 908 834.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 603.00 | | 2 730.00 | 38 603.00 |
PE DEPRECIATION Total including other intangible assets | 28 878.00 | | | 28 878.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 726.00 | | 2 730.00 | 9 726.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 3 197.00 | | | 3 197.00 |
7B Total provisions for depreciation | 4 697.00 | | | 4 697.00 |
7C Grand total | 4 697.00 | | | 4 697.00 |
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 | 7 913 025.00 | | 7 913 025.00 | 7 913 025.00 |
8B Suppliers and Related Accounts | 899 703.00 | 899 703.00 | | 899 703.00 |
8D Social Security and Other Social Organizations | 5 324.00 | 5 324.00 | | 5 324.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 076.00 | 13 076.00 | | 13 076.00 |
UP Loans | | | 5.00 | |
UT Other financial assets | 7 333.00 | 7 333.00 | | 7 333.00 |
UX Other trade receivables | 2 084 620.00 | 2 084 620.00 | | 2 084 620.00 |
UY Staff and related accounts | 45.00 | 45.00 | | 45.00 |
UZ Social Security, other social security organizations | 47.00 | 47.00 | | 47.00 |
VB VAT | 138 915.00 | 138 915.00 | | 138 915.00 |
VC Group and associates | 30 107 192.00 | 30 107 192.00 | 6.00 | 30 107 192.00 |
VI Group and Associates | 16 576 669.00 | 16 576 669.00 | | 16 576 669.00 |
VM Income taxes | 124 156.00 | 124 156.00 | | 124 156.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 706.00 | 5 706.00 | | 5 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 462 308.00 | 32 462 308.00 | | 32 462 308.00 |
VW VAT | 210 262.00 | 210 262.00 | | 210 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 623 765.00 | 17 710 740.00 | 7 913 025.00 | 25 623 765.00 |
