| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 88 747.00 | 88 253.00 | 493.00 | 88 747.00 |
BJ TOTAL (I) | 13 457 519.00 | 88 253.00 | 13 369 265.00 | 13 457 519.00 |
BV Advances and down payments on orders | 179 509.00 | | 179 509.00 | 179 509.00 |
BX Customers and related accounts | 1 027 200.00 | | 1 027 200.00 | 1 027 200.00 |
BZ Other receivables | 13 710 967.00 | | 13 710 967.00 | 13 710 967.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 781 803.00 | | 781 803.00 | 781 803.00 |
CJ TOTAL (II) | 15 699 480.00 | | 15 699 480.00 | 15 699 480.00 |
CO Grand total (0 to V) | 29 157 000.00 | 88 253.00 | 29 068 746.00 | 29 157 000.00 |
CU Other investments | 13 368 772.00 | | 13 368 772.00 | 13 368 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 536 685.00 | 536 685.00 | | 536 685.00 |
DB Share, merger, contribution premiums, etc. | 12 737 969.00 | 12 737 969.00 | | 12 737 969.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -490 802.00 | -58 807.00 | | -490 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -125 350.00 | -431 995.00 | | -125 350.00 |
DL TOTAL (I) | 12 668 502.00 | 12 793 852.00 | | 12 668 502.00 |
DU Loans and Debts from Credit Institutions (3) | 10 005 520.00 | 7 700 000.00 | | 10 005 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 194 552.00 | 2 847 226.00 | | 6 194 552.00 |
DX Trade payables and related accounts | 15 696.00 | 58 743.00 | | 15 696.00 |
DY Tax and social security liabilities | 181 643.00 | 1 344 695.00 | | 181 643.00 |
EA Other liabilities | 2 831.00 | 33 636.00 | | 2 831.00 |
EC TOTAL (IV) | 16 400 244.00 | 11 984 302.00 | | 16 400 244.00 |
EE Grand total (I to V) | 29 068 746.00 | 24 778 154.00 | | 29 068 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 376 000.00 | | 376 000.00 | 376 000.00 |
FJ Net sales | 376 000.00 | | 376 000.00 | 376 000.00 |
FQ Other income | | | 4 999.00 | |
FR Total operating income (I) | | | 380 999.00 | |
FW Other purchases and external expenses | | | 432 552.00 | |
FX Taxes, duties, and similar payments | | | 2 617.00 | |
FY Salaries and Wages | | | 38 611.00 | |
FZ Social Security Contributions | | | 16 820.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 316.00 | |
GE Other Expenses | | | 1 455.00 | |
GF Total Operating Expenses (II) | | | 493 372.00 | |
GG - OPERATING RESULT (I - II) | | | -112 373.00 | |
GL Other interest and similar income | | | 142 264.00 | |
GP Total financial income (V) | | | 142 264.00 | |
GU Total financial expenses (VI) | | | 236 412.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94 147.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -206 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 25 000.00 | 427 774.00 | | 25 000.00 |
HD Total exceptional income (VII) | 25 000.00 | 427 774.00 | | 25 000.00 |
HF Exceptional expenses on capital transactions | | 427 774.00 | | |
HH Total exceptional expenses (VIII) | | 427 774.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25 000.00 | | | 25 000.00 |
HK Income tax | -56 171.00 | -217 070.00 | | -56 171.00 |
HL TOTAL REVENUE (I + III + V + VII) | 548 263.00 | 900 670.00 | | 548 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 673 613.00 | 1 332 665.00 | | 673 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -125 350.00 | -431 995.00 | | -125 350.00 |
| |
| 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 | 13 582 640.00 | | | 13 582 640.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 368 772.00 | |
I4 DECREASES Grand Total | | 125 120.00 | 13 457 520.00 | |
IY DECREASES Total Tangible Fixed Assets | | 125 120.00 | 88 747.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 213 867.00 | | | 213 867.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 368 772.00 | | | 13 368 772.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 212 058.00 | 1 316.00 | 125 120.00 | 212 058.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 212 058.00 | 1 316.00 | 125 120.00 | 212 058.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 15 696.00 | 15 696.00 | | 15 696.00 |
8C Staff and Related Accounts | 2 243.00 | 2 243.00 | | 2 243.00 |
8D Social Security and Other Social Organizations | 7 942.00 | 7 942.00 | | 7 942.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 832.00 | 2 832.00 | | 2 832.00 |
UX Other trade receivables | 1 027 200.00 | 1 027 200.00 | | 1 027 200.00 |
VB VAT | 4 280.00 | 4 280.00 | | 4 280.00 |
VC Group and associates | 12 933 393.00 | 12 933 393.00 | | 12 933 393.00 |
VG Loans with a maturity of up to one year at origin | 5 520.00 | 5 520.00 | | 5 520.00 |
VH Loans with a maturity of more than one year at origin | 10 000 000.00 | 10 000 000.00 | | 10 000 000.00 |
VI Group and Associates | 6 194 553.00 | 6 194 553.00 | | 6 194 553.00 |
VM Income taxes | 631 308.00 | 631 308.00 | | 631 308.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 141 987.00 | 141 987.00 | | 141 987.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 738 168.00 | 14 738 168.00 | | 14 738 168.00 |
VW VAT | 171 200.00 | 171 200.00 | | 171 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 400 245.00 | 16 400 245.00 | | 16 400 245.00 |
