| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 64 064.00 | | 64 064.00 | 64 064.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 721 946.00 | | 721 946.00 | 721 946.00 |
BL Raw materials, supplies | 242 635.00 | 31 485.00 | 211 150.00 | 242 635.00 |
BZ Other receivables | 2 283 364.00 | | 2 283 364.00 | 2 283 364.00 |
CF Cash and cash equivalents | 1 185 443.00 | | 1 185 443.00 | 1 185 443.00 |
CJ TOTAL (II) | 3 711 443.00 | 31 485.00 | 3 679 957.00 | 3 711 443.00 |
CO Grand total (0 to V) | 4 433 388.00 | 31 485.00 | 4 401 903.00 | 4 433 388.00 |
CP Shares due in less than one year | 64 064.00 | | | 64 064.00 |
CU Other investments | 657 822.00 | | 657 822.00 | 657 822.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 107 733.00 | 47 337.00 | | 107 733.00 |
DH Retained earnings | | -77 036.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -476 569.00 | 137 432.00 | | -476 569.00 |
DL TOTAL (I) | -367 736.00 | 108 833.00 | | -367 736.00 |
DU Loans and Debts from Credit Institutions (3) | 60.00 | 60.00 | | 60.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 680 503.00 | 3 977 165.00 | | 4 680 503.00 |
DX Trade payables and related accounts | 10 722.00 | 8 928.00 | | 10 722.00 |
DY Tax and social security liabilities | 78 354.00 | 2 104.00 | | 78 354.00 |
EC TOTAL (IV) | 4 769 639.00 | 3 988 257.00 | | 4 769 639.00 |
EE Grand total (I to V) | 4 401 903.00 | 4 097 090.00 | | 4 401 903.00 |
EG Accrued income and payables due within one year | 4 769 639.00 | 3 988 257.00 | | 4 769 639.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 19 598.00 | |
FX Taxes, duties, and similar payments | | | 350.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 31 485.00 | |
GE Other Expenses | | | 490.00 | |
GF Total Operating Expenses (II) | | | 51 924.00 | |
GG - OPERATING RESULT (I - II) | | | -51 924.00 | |
GH Attributed profit or transferred loss (III) | | | 511.00 | |
GI Supported loss or transferred profit (IV) | | | 316 498.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 922.00 | |
GL Other interest and similar income | | | 142 380.00 | |
GP Total financial income (V) | | | 167 302.00 | |
GR Interest and similar expenses | | | 198 744.00 | |
GU Total financial expenses (VI) | | | 198 744.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -399 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 7 500.00 | | |
HD Total exceptional income (VII) | | 7 500.00 | | |
HF Exceptional expenses on capital transactions | | 70 000.00 | | |
HH Total exceptional expenses (VIII) | | 70 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -62 500.00 | | |
HK Income tax | 77 217.00 | | | 77 217.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 813.00 | 402 994.00 | | 167 813.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 382.00 | 265 562.00 | | 644 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -476 569.00 | 137 432.00 | | -476 569.00 |
| |
| 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 | 669 456.00 | | 52 490.00 | 669 456.00 |
I3 DECREASES Total Financial Fixed Assets | | | 721 946.00 | |
I4 DECREASES Grand Total | | | 721 946.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 669 456.00 | | 52 490.00 | 669 456.00 |
| |
| 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 | 10 722.00 | 10 722.00 | | 10 722.00 |
8E Income Taxes | 77 217.00 | 77 217.00 | | 77 217.00 |
UL Receivables related to investments | 64 064.00 | 64 064.00 | | 64 064.00 |
UT Other financial assets | 60.00 | | 60.00 | 60.00 |
VC Group and associates | 2 278 864.00 | 2 278 864.00 | | 2 278 864.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VI Group and Associates | 4 680 503.00 | 4 680 503.00 | | 4 680 503.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 137.00 | 1 137.00 | | 1 137.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 500.00 | 4 500.00 | | 4 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 347 488.00 | 2 347 428.00 | 60.00 | 2 347 488.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 769 639.00 | 4 769 639.00 | | 4 769 639.00 |
