| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 10 139 719.00 | | 10 139 719.00 | 10 139 719.00 |
BZ Other receivables | 731 722.00 | | 731 722.00 | 731 722.00 |
CF Cash and cash equivalents | 127 174.00 | | 127 174.00 | 127 174.00 |
CJ TOTAL (II) | 858 896.00 | | 858 896.00 | 858 896.00 |
CO Grand total (0 to V) | 10 998 616.00 | | 10 998 616.00 | 10 998 616.00 |
CU Other investments | 10 139 718.00 | | 10 139 718.00 | 10 139 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 844 496.00 | 6 844 496.00 | | 6 844 496.00 |
DD Legal reserve (1) | 44 531.00 | 44 531.00 | | 44 531.00 |
DG Other reserves | 996 150.00 | 818 951.00 | | 996 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 865 097.00 | 177 199.00 | | 865 097.00 |
DL TOTAL (I) | 8 750 276.00 | 7 885 178.00 | | 8 750 276.00 |
DS Convertible Bond Issues | 496 261.00 | 677 511.00 | | 496 261.00 |
DT Other Bond Issues | 998 000.00 | 998 000.00 | | 998 000.00 |
DU Loans and Debts from Credit Institutions (3) | 7 141.00 | 7 550.00 | | 7 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 721.00 | 927 307.00 | | 17 721.00 |
DX Trade payables and related accounts | 43 078.00 | 22 454.00 | | 43 078.00 |
DY Tax and social security liabilities | 686 137.00 | | | 686 137.00 |
DZ Fixed asset liabilities and related accounts | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 2 248 340.00 | 2 632 824.00 | | 2 248 340.00 |
EE Grand total (I to V) | 10 998 616.00 | 10 518 003.00 | | 10 998 616.00 |
EG Accrued income and payables due within one year | 935 329.00 | 1 145 886.00 | | 935 329.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 559.00 | 373.00 | | 559.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 70.00 | |
FR Total operating income (I) | | | 70.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 44 703.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 44 703.00 | |
GG - OPERATING RESULT (I - II) | | | -44 633.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 700 000.00 | |
GP Total financial income (V) | | | 700 000.00 | |
GR Interest and similar expenses | | | 46 923.00 | |
GU Total financial expenses (VI) | | | 46 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 653 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 608 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 15 111.00 | | |
HD Total exceptional income (VII) | | 15 111.00 | | |
HE Exceptional expenses on management operations | | 323.00 | | |
HH Total exceptional expenses (VIII) | | 323.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 14 787.00 | | |
HK Income tax | -256 654.00 | -271 350.00 | | -256 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 700 070.00 | 15 111.00 | | 700 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -165 027.00 | -162 087.00 | | -165 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 865 097.00 | 177 199.00 | | 865 097.00 |
| |
| 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 | 10 139 719.00 | | | 10 139 719.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 139 719.00 | |
I4 DECREASES Grand Total | | | 10 139 719.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 139 719.00 | | | 10 139 719.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 496 261.00 | 181 250.00 | 305 674.00 | 496 261.00 |
7Z Other gross bonds with a maturity of up to one year | 998 000.00 | | 639 564.00 | 998 000.00 |
8B Suppliers and Related Accounts | 43 078.00 | 43 078.00 | | 43 078.00 |
8E Income Taxes | 685 120.00 | 685 120.00 | | 685 120.00 |
8J Fixed Asset Liabilities and Related Accounts | 1.00 | 1.00 | | 1.00 |
VC Group and associates | 729 986.00 | 729 986.00 | | 729 986.00 |
VG Loans with a maturity of up to one year at origin | 559.00 | 559.00 | | 559.00 |
VH Loans with a maturity of more than one year at origin | 6 581.00 | 6 581.00 | | 6 581.00 |
VI Group and Associates | 17 721.00 | 17 721.00 | | 17 721.00 |
VK Loans repaid during the year | 181 250.00 | | | 181 250.00 |
VM Income taxes | 1 736.00 | 1 736.00 | | 1 736.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 016.00 | 1 016.00 | | 1 016.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 731 722.00 | 731 722.00 | | 731 722.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 248 340.00 | 935 329.00 | 945 238.00 | 2 248 340.00 |
