| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 35 936 342.00 | | 35 936 342.00 | 35 936 342.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 172 642.00 | | 172 642.00 | 172 642.00 |
CF Cash and cash equivalents | 42 794.00 | | 42 794.00 | 42 794.00 |
CH Prepaid expenses | 126 160.00 | | 126 160.00 | 126 160.00 |
CJ TOTAL (II) | 341 596.00 | | 341 596.00 | 341 596.00 |
CO Grand total (0 to V) | 36 277 938.00 | | 36 277 938.00 | 36 277 938.00 |
CU Other investments | 35 836 342.00 | | 35 836 342.00 | 35 836 342.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 222 912.00 | 17 190 829.00 | | 16 222 912.00 |
DB Share, merger, contribution premiums, etc. | | 3 999 960.00 | | |
DH Retained earnings | -1 056 021.00 | | | -1 056 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 122 668.00 | -517 615.00 | | -1 122 668.00 |
DK Regulated provisions | 196 096.00 | 63 584.00 | | 196 096.00 |
DL TOTAL (I) | 14 240 318.00 | 20 736 758.00 | | 14 240 318.00 |
DT Other Bond Issues | 9 107 084.00 | 9 559 207.00 | | 9 107 084.00 |
DU Loans and Debts from Credit Institutions (3) | 8 630 327.00 | 21.00 | | 8 630 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 825 186.00 | 473 261.00 | | 3 825 186.00 |
DX Trade payables and related accounts | 40 314.00 | 38 937.00 | | 40 314.00 |
DY Tax and social security liabilities | 226 481.00 | 171 692.00 | | 226 481.00 |
DZ Fixed asset liabilities and related accounts | | 12 300.00 | | |
EA Other liabilities | 208 226.00 | 550.00 | | 208 226.00 |
EC TOTAL (IV) | 22 037 620.00 | 10 255 968.00 | | 22 037 620.00 |
EE Grand total (I to V) | 36 277 938.00 | 30 992 726.00 | | 36 277 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 231 874.00 | | 1 231 874.00 | 1 231 874.00 |
FJ Net sales | 1 231 874.00 | | 1 231 874.00 | 1 231 874.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 880.00 | |
FQ Other income | | | 510.00 | |
FR Total operating income (I) | | | 1 247 264.00 | |
FW Other purchases and external expenses | | | 442 045.00 | |
FX Taxes, duties, and similar payments | | | 12 055.00 | |
FY Salaries and Wages | | | 532 299.00 | |
FZ Social Security Contributions | | | 219 144.00 | |
GE Other Expenses | | | 5 376.00 | |
GF Total Operating Expenses (II) | | | 1 210 919.00 | |
GG - OPERATING RESULT (I - II) | | | 36 346.00 | |
GR Interest and similar expenses | | | 1 026 503.00 | |
GU Total financial expenses (VI) | | | 1 026 503.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 026 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -990 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 132 512.00 | 63 584.00 | | 132 512.00 |
HH Total exceptional expenses (VIII) | 132 512.00 | 63 584.00 | | 132 512.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -132 512.00 | -63 584.00 | | -132 512.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 247 264.00 | 660 882.00 | | 1 247 264.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 369 933.00 | 1 178 497.00 | | 2 369 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 122 668.00 | -517 615.00 | | -1 122 668.00 |
| |
| 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 | 30 754 414.00 | | 5 181 927.00 | 30 754 414.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 936 342.00 | |
I4 DECREASES Grand Total | | | 35 936 342.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 754 414.00 | | 5 181 927.00 | 30 754 414.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 63 584.00 | 132 512.00 | | 63 584.00 |
7C Grand total | 63 584.00 | 132 512.00 | | 63 584.00 |
UJ - Exceptional | | 132 512.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 9 107 084.00 | | | 9 107 084.00 |
8A Miscellaneous Loans and Financial Debts | 1 274 648.00 | 1 274 648.00 | | 1 274 648.00 |
8B Suppliers and Related Accounts | 40 314.00 | 40 314.00 | | 40 314.00 |
8C Staff and Related Accounts | 114 367.00 | 114 367.00 | | 114 367.00 |
8D Social Security and Other Social Organizations | 76 449.00 | 76 449.00 | | 76 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 208 226.00 | 208 226.00 | | 208 226.00 |
UT Other financial assets | 100 000.00 | | 100 000.00 | 100 000.00 |
VB VAT | 40 403.00 | 40 403.00 | | 40 403.00 |
VG Loans with a maturity of up to one year at origin | 327.00 | 327.00 | | 327.00 |
VH Loans with a maturity of more than one year at origin | 8 630 000.00 | 755 000.00 | 5 000 000.00 | 8 630 000.00 |
VI Group and Associates | 2 550 538.00 | 2 550 538.00 | | 2 550 538.00 |
VJ Loans taken out during the year | 10 547 957.00 | | | 10 547 957.00 |
VK Loans repaid during the year | 2 375 080.00 | | | 2 375 080.00 |
VM Income taxes | 132 239.00 | 132 239.00 | | 132 239.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 903.00 | 7 903.00 | | 7 903.00 |
VS Prepaid expenses | 126 160.00 | 126 160.00 | | 126 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 398 802.00 | 298 802.00 | 100 000.00 | 398 802.00 |
VW VAT | 27 762.00 | 27 762.00 | | 27 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 037 620.00 | 5 055 536.00 | 5 000 000.00 | 22 037 620.00 |
