| |
| 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) | 6 159 115.00 | 1 208 514.00 | 4 950 601.00 | 6 159 115.00 |
BV Advances and down payments on orders | 199 000.00 | | 199 000.00 | 199 000.00 |
BX Customers and related accounts | 508 428.00 | | 508 428.00 | 508 428.00 |
BZ Other receivables | 6 971 582.00 | 1 182 754.00 | 5 788 828.00 | 6 971 582.00 |
CF Cash and cash equivalents | 107.00 | | 107.00 | 107.00 |
CJ TOTAL (II) | 7 679 117.00 | 1 182 754.00 | 6 496 362.00 | 7 679 117.00 |
CO Grand total (0 to V) | 13 838 232.00 | 2 391 268.00 | 11 446 964.00 | 13 838 232.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
CU Other investments | 5 790 304.00 | 1 175 753.00 | 4 614 551.00 | 5 790 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 126 921.00 | | | 8 126 921.00 |
DB Share, merger, contribution premiums, etc. | 39 045.00 | | | 39 045.00 |
DD Legal reserve (1) | 15 245.00 | | | 15 245.00 |
DE Statutory or contractual reserves | 59 160.00 | | | 59 160.00 |
DH Retained earnings | -4 011 590.00 | | | -4 011 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 659.00 | | | 36 659.00 |
DL TOTAL (I) | 4 265 440.00 | | | 4 265 440.00 |
DU Loans and Debts from Credit Institutions (3) | 9 372.00 | | | 9 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 850 394.00 | | | 4 850 394.00 |
DX Trade payables and related accounts | 3 574.00 | | | 3 574.00 |
DY Tax and social security liabilities | 1 905 112.00 | | | 1 905 112.00 |
EA Other liabilities | 413 071.00 | | | 413 071.00 |
EC TOTAL (IV) | 7 181 523.00 | | | 7 181 523.00 |
EE Grand total (I to V) | 11 446 964.00 | | | 11 446 964.00 |
EG Accrued income and payables due within one year | 7 181 523.00 | | | 7 181 523.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 372.00 | | | 9 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 184.00 | |
FX Taxes, duties, and similar payments | | | 633.00 | |
GF Total Operating Expenses (II) | | | 23 817.00 | |
GG - OPERATING RESULT (I - II) | | | -23 817.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 62 436.00 | |
GP Total financial income (V) | | | 62 436.00 | |
GR Interest and similar expenses | | | 1 960.00 | |
GU Total financial expenses (VI) | | | 1 960.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 436.00 | | | 62 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 777.00 | | | 25 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 659.00 | | | 36 659.00 |
| |
| 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 |
UX Other trade receivables | 508 428.00 | 508 428.00 | | 508 428.00 |
VC Group and associates | 5 576 583.00 | | 5 576 583.00 | 5 576 583.00 |
VG Loans with a maturity of up to one year at origin | 9 372.00 | 9 372.00 | | 9 372.00 |
VI Group and Associates | 5 240 598.00 | | 5 240 598.00 | 5 240 598.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 365 088.00 | | 1 365 088.00 | 1 365 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 450 098.00 | 508 428.00 | 6 941 671.00 | 7 450 098.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 272 837.00 | 9 372.00 | 5 263 465.00 | 5 272 837.00 |
