| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 479 470.00 | | 9 479 470.00 | 9 479 470.00 |
BX Customers and related accounts | 105 600.00 | | 105 600.00 | 105 600.00 |
BZ Other receivables | 2 277 852.00 | | 2 277 852.00 | 2 277 852.00 |
CF Cash and cash equivalents | 7 464 627.00 | | 7 464 627.00 | 7 464 627.00 |
CJ TOTAL (II) | 9 848 079.00 | | 9 848 079.00 | 9 848 079.00 |
CO Grand total (0 to V) | 19 327 550.00 | | 19 327 550.00 | 19 327 550.00 |
CU Other investments | 9 479 470.00 | | 9 479 470.00 | 9 479 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 174 000.00 | 10 174 000.00 | | 10 174 000.00 |
DB Share, merger, contribution premiums, etc. | 10 434.00 | 10 434.00 | | 10 434.00 |
DD Legal reserve (1) | 11 110.00 | 11 110.00 | | 11 110.00 |
DH Retained earnings | 3 796 990.00 | -36 605.00 | | 3 796 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 352 443.00 | 3 833 596.00 | | 352 443.00 |
DK Regulated provisions | 98 399.00 | 70 165.00 | | 98 399.00 |
DL TOTAL (I) | 14 443 377.00 | 14 062 699.00 | | 14 443 377.00 |
DU Loans and Debts from Credit Institutions (3) | 3 914 863.00 | 4 295 442.00 | | 3 914 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 949 895.00 | 931 768.00 | | 949 895.00 |
DX Trade payables and related accounts | 1 545.00 | | | 1 545.00 |
DY Tax and social security liabilities | 17 869.00 | 6 361.00 | | 17 869.00 |
EC TOTAL (IV) | 4 884 173.00 | 5 233 572.00 | | 4 884 173.00 |
EE Grand total (I to V) | 19 327 550.00 | 19 296 272.00 | | 19 327 550.00 |
EG Accrued income and payables due within one year | 1 353 673.00 | 5 233 572.00 | | 1 353 673.00 |
EI Including equity loans | 949 895.00 | | | 949 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 000.00 | | 58 000.00 | 58 000.00 |
FJ Net sales | 58 000.00 | | 58 000.00 | 58 000.00 |
FR Total operating income (I) | | | 58 000.00 | |
FW Other purchases and external expenses | | | 33 220.00 | |
FX Taxes, duties, and similar payments | | | 844.00 | |
FY Salaries and Wages | | | 300 000.00 | |
GF Total Operating Expenses (II) | | | 334 064.00 | |
GG - OPERATING RESULT (I - II) | | | -276 064.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 054.00 | |
GL Other interest and similar income | | | 4 826.00 | |
GP Total financial income (V) | | | 18 880.00 | |
GR Interest and similar expenses | | | 49 782.00 | |
GU Total financial expenses (VI) | | | 49 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -306 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 548 783.00 | | | 548 783.00 |
HB Exceptional income from capital transactions | | 16 156 162.00 | | |
HC Reversals of provisions and transfers of expenses | | 83 958.00 | | |
HD Total exceptional income (VII) | 548 783.00 | 16 240 120.00 | | 548 783.00 |
HE Exceptional expenses on management operations | | 12 551.00 | | |
HF Exceptional expenses on capital transactions | | 12 066 664.00 | | |
HG Exceptional depreciation and provisions | 28 234.00 | 18 734.00 | | 28 234.00 |
HH Total exceptional expenses (VIII) | 28 234.00 | 12 097 949.00 | | 28 234.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 520 548.00 | 4 142 170.00 | | 520 548.00 |
HK Income tax | -138 861.00 | 2 344.00 | | -138 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 625 663.00 | 16 424 834.00 | | 625 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 273 220.00 | 12 591 238.00 | | 273 220.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 352 443.00 | 3 833 596.00 | | 352 443.00 |
| |
| 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 | 8 804 470.00 | | 675 000.00 | 8 804 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 479 470.00 | |
I4 DECREASES Grand Total | | | 9 479 470.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 804 470.00 | | 675 000.00 | 8 804 470.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 70 165.00 | 28 234.00 | | 70 165.00 |
7C Grand total | 70 165.00 | 28 234.00 | | 70 165.00 |
UJ - Exceptional | | 28 234.00 | | |
| |
| 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 | 1 545.00 | 1 545.00 | | 1 545.00 |
UX Other trade receivables | 105 600.00 | 105 600.00 | | 105 600.00 |
VB VAT | 10 875.00 | 10 875.00 | | 10 875.00 |
VC Group and associates | 1 890 177.00 | 1 890 177.00 | | 1 890 177.00 |
VH Loans with a maturity of more than one year at origin | 3 914 863.00 | 384 363.00 | 1 576 062.00 | 3 914 863.00 |
VI Group and Associates | 949 895.00 | 949 895.00 | | 949 895.00 |
VK Loans repaid during the year | 380 579.00 | | | 380 579.00 |
VQ Other Taxes, Duties, and Similar Debts | 269.00 | 269.00 | | 269.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 376 800.00 | 376 800.00 | | 376 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 383 452.00 | 2 383 452.00 | | 2 383 452.00 |
VW VAT | 17 600.00 | 17 600.00 | | 17 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 884 173.00 | 1 353 673.00 | 1 576 062.00 | 4 884 173.00 |
