| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 761.00 | 32 761.00 | | 32 761.00 |
BF Loans | 336 000.00 | | 336 000.00 | 336 000.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 6 157 991.00 | 1 208 514.00 | 4 949 477.00 | 6 157 991.00 |
BV Advances and down payments on orders | 199 000.00 | | 199 000.00 | 199 000.00 |
BX Customers and related accounts | 524 328.00 | | 524 328.00 | 524 328.00 |
BZ Other receivables | 6 923 225.00 | 1 182 754.00 | 5 740 471.00 | 6 923 225.00 |
CF Cash and cash equivalents | 1 278.00 | | 1 278.00 | 1 278.00 |
CJ TOTAL (II) | 7 647 831.00 | 1 182 754.00 | 6 465 077.00 | 7 647 831.00 |
CO Grand total (0 to V) | 13 805 822.00 | 2 391 268.00 | 11 414 554.00 | 13 805 822.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
CU Other investments | 5 789 179.00 | 1 175 753.00 | 4 613 426.00 | 5 789 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 126 921.00 | 8 126 921.00 | | 8 126 921.00 |
DB Share, merger, contribution premiums, etc. | 39 045.00 | 39 045.00 | | 39 045.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DE Statutory or contractual reserves | 59 160.00 | 59 160.00 | | 59 160.00 |
DH Retained earnings | -3 706 257.00 | -3 690 205.00 | | -3 706 257.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -305 333.00 | -16 052.00 | | -305 333.00 |
DL TOTAL (I) | 4 228 781.00 | 4 534 114.00 | | 4 228 781.00 |
DU Loans and Debts from Credit Institutions (3) | 396.00 | 538.00 | | 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 867 754.00 | 4 831 355.00 | | 4 867 754.00 |
DX Trade payables and related accounts | 2 140.00 | 1 173.00 | | 2 140.00 |
DY Tax and social security liabilities | 1 904 879.00 | 1 903 379.00 | | 1 904 879.00 |
EA Other liabilities | 410 603.00 | 415 583.00 | | 410 603.00 |
EC TOTAL (IV) | 7 185 772.00 | 7 152 028.00 | | 7 185 772.00 |
EE Grand total (I to V) | 11 414 554.00 | 11 686 143.00 | | 11 414 554.00 |
EG Accrued income and payables due within one year | 7 185 772.00 | 7 152 028.00 | | 7 185 772.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 396.00 | 538.00 | | 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 000.00 | | 33 000.00 | 33 000.00 |
FJ Net sales | 33 000.00 | | 33 000.00 | 33 000.00 |
FR Total operating income (I) | | | 33 000.00 | |
FW Other purchases and external expenses | | | 21 231.00 | |
FX Taxes, duties, and similar payments | | | 279.00 | |
GF Total Operating Expenses (II) | | | 21 510.00 | |
GG - OPERATING RESULT (I - II) | | | 11 490.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GK Income from other securities and fixed asset receivables | | | 12 747.00 | |
GP Total financial income (V) | | | 12 747.00 | |
GR Interest and similar expenses | | | 942.00 | |
GS Negative differences of foreign exchange | | | 328 628.00 | |
GU Total financial expenses (VI) | | | 329 570.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -316 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -305 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 747.00 | | | 45 747.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 351 080.00 | | | 351 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -305 333.00 | | | -305 333.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 761.00 | | | 32 761.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 761.00 | | | 32 761.00 |
| |
| 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 | 22 867.00 | | 22 867.00 | 22 867.00 |
UL Receivables related to investments | 524 328.00 | 524 328.00 | | 524 328.00 |
VC Group and associates | 5 615 389.00 | | 5 615 389.00 | 5 615 389.00 |
VG Loans with a maturity of up to one year at origin | 396.00 | 396.00 | | 396.00 |
VI Group and Associates | 5 255 490.00 | | 5 255 490.00 | 5 255 490.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 279 636.00 | | 1 279 636.00 | 1 279 636.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 419 353.00 | 524 328.00 | 6 895 025.00 | 7 419 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 278 753.00 | 396.00 | 5 278 357.00 | 5 278 753.00 |
