| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 930.00 | 8 930.00 | | 8 930.00 |
AH Goodwill | 31 000.00 | 31 000.00 | | 31 000.00 |
AN Land | 127 872.00 | | 127 872.00 | 127 872.00 |
AP Buildings | 911 905.00 | 516 779.00 | 395 126.00 | 911 905.00 |
AR Technical installations, industrial equipment and tools | 17 505.00 | 17 109.00 | 396.00 | 17 505.00 |
AT Other tangible assets | 79 722.00 | 75 870.00 | 3 852.00 | 79 722.00 |
BD Other fixed assets | 452.00 | | 452.00 | 452.00 |
BF Loans | 26 856.00 | 26 856.00 | | 26 856.00 |
BJ TOTAL (I) | 1 254 242.00 | 726 544.00 | 527 698.00 | 1 254 242.00 |
BX Customers and related accounts | 241 503.00 | 199 876.00 | 41 627.00 | 241 503.00 |
BZ Other receivables | 613 027.00 | | 613 027.00 | 613 027.00 |
CF Cash and cash equivalents | 7 107.00 | | 7 107.00 | 7 107.00 |
CJ TOTAL (II) | 861 637.00 | 199 876.00 | 661 761.00 | 861 637.00 |
CO Grand total (0 to V) | 2 115 879.00 | 926 420.00 | 1 189 459.00 | 2 115 879.00 |
CU Other investments | 50 000.00 | 50 000.00 | | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 341 673.00 | 341 673.00 | | 341 673.00 |
DB Share, merger, contribution premiums, etc. | 291 546.00 | 291 546.00 | | 291 546.00 |
DC Revaluation differences | 779 773.00 | 779 773.00 | | 779 773.00 |
DF Regulated reserves (1) | 114 528.00 | 114 528.00 | | 114 528.00 |
DH Retained earnings | -4 776 394.00 | -4 621 860.00 | | -4 776 394.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 634.00 | -154 534.00 | | -17 634.00 |
DJ Investment subsidies | 32 090.00 | 37 161.00 | | 32 090.00 |
DL TOTAL (I) | -3 234 418.00 | -3 211 713.00 | | -3 234 418.00 |
DX Trade payables and related accounts | 4 527.00 | 2 400.00 | | 4 527.00 |
DY Tax and social security liabilities | 3 107.00 | 5 247.00 | | 3 107.00 |
EA Other liabilities | 4 416 243.00 | 4 432 821.00 | | 4 416 243.00 |
EC TOTAL (IV) | 4 423 877.00 | 4 440 468.00 | | 4 423 877.00 |
EE Grand total (I to V) | 1 189 459.00 | 1 228 755.00 | | 1 189 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 263.00 | | 39 263.00 | 39 263.00 |
FJ Net sales | 39 263.00 | | 39 263.00 | 39 263.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 245.00 | |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 64 608.00 | |
FW Other purchases and external expenses | | | 2 607.00 | |
FX Taxes, duties, and similar payments | | | 2 537.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 647.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 24 778.00 | |
GF Total Operating Expenses (II) | | | 71 569.00 | |
GG - OPERATING RESULT (I - II) | | | -6 961.00 | |
GL Other interest and similar income | | | 6 657.00 | |
GP Total financial income (V) | | | 6 657.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 22 400.00 | |
GU Total financial expenses (VI) | | | 22 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 071.00 | 97 956.00 | | 5 071.00 |
HD Total exceptional income (VII) | 5 071.00 | 97 956.00 | | 5 071.00 |
HF Exceptional expenses on capital transactions | | 202 533.00 | | |
HH Total exceptional expenses (VIII) | | 202 533.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 071.00 | -104 577.00 | | 5 071.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 336.00 | 266 034.00 | | 76 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 970.00 | 420 568.00 | | 93 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 634.00 | -154 534.00 | | -17 634.00 |
| |
| 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 | 1 254 342.00 | | | 1 254 342.00 |
I3 DECREASES Total Financial Fixed Assets | | 100.00 | 77 308.00 | |
I4 DECREASES Grand Total | | 100.00 | 1 254 242.00 | |
IO DECREASES Total including other intangible assets | | | 39 930.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 137 004.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 930.00 | | | 39 930.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 137 004.00 | | | 1 137 004.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 77 408.00 | | | 77 408.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 577 040.00 | 41 647.00 | | 577 040.00 |
PE DEPRECIATION Total including other intangible assets | 8 930.00 | | | 8 930.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 568 110.00 | 41 647.00 | | 568 110.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 26 856.00 | | | 26 856.00 |
6A on fixed assets – intangible | 31 000.00 | | | 31 000.00 |
6T Receivables | 225 121.00 | | 25 245.00 | 225 121.00 |
7B Total provisions for depreciation | 332 977.00 | | 25 245.00 | 332 977.00 |
7C Grand total | 332 977.00 | | 25 245.00 | 332 977.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 25 245.00 | |
| |
| 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 | 4 527.00 | 4 527.00 | | 4 527.00 |
UP Loans | 26 856.00 | 26 856.00 | | 26 856.00 |
VA Doubtful or disputed receivables | 241 503.00 | 241 503.00 | | 241 503.00 |
VB VAT | 805.00 | 805.00 | | 805.00 |
VC Group and associates | 612 223.00 | 612 223.00 | | 612 223.00 |
VI Group and Associates | 4 416 243.00 | 4 416 243.00 | | 4 416 243.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 220.00 | 1 220.00 | | 1 220.00 |
VW VAT | 1 887.00 | 1 887.00 | | 1 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 423 877.00 | 4 423 877.00 | | 4 423 877.00 |
