| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 150 000.00 | | 150 000.00 | 150 000.00 |
BJ TOTAL (I) | 2 576 824.00 | | 2 576 824.00 | 2 576 824.00 |
BZ Other receivables | 12 597.00 | | 12 597.00 | 12 597.00 |
CF Cash and cash equivalents | 3 034.00 | | 3 034.00 | 3 034.00 |
CJ TOTAL (II) | 15 630.00 | | 15 630.00 | 15 630.00 |
CO Grand total (0 to V) | 2 592 454.00 | | 2 592 454.00 | 2 592 454.00 |
CR Shares due in more than one year | 11 116.00 | | | 11 116.00 |
CU Other investments | 2 426 824.00 | | 2 426 824.00 | 2 426 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 861 000.00 | 861 000.00 | | 861 000.00 |
DD Legal reserve (1) | 86 100.00 | 86 100.00 | | 86 100.00 |
DG Other reserves | 232 646.00 | 127 067.00 | | 232 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 878.00 | 105 579.00 | | -20 878.00 |
DK Regulated provisions | 72 256.00 | 72 256.00 | | 72 256.00 |
DL TOTAL (I) | 1 231 123.00 | 1 252 002.00 | | 1 231 123.00 |
DU Loans and Debts from Credit Institutions (3) | 639 782.00 | 703 423.00 | | 639 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 717 095.00 | 704 294.00 | | 717 095.00 |
DX Trade payables and related accounts | 4 452.00 | 8 895.00 | | 4 452.00 |
DY Tax and social security liabilities | | 7 809.00 | | |
EC TOTAL (IV) | 1 361 329.00 | 1 424 421.00 | | 1 361 329.00 |
EE Grand total (I to V) | 2 592 454.00 | 2 676 423.00 | | 2 592 454.00 |
EG Accrued income and payables due within one year | 110 832.00 | 80 345.00 | | 110 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 718.00 | |
FX Taxes, duties, and similar payments | | | 354.00 | |
GF Total Operating Expenses (II) | | | 1 072.00 | |
GG - OPERATING RESULT (I - II) | | | -1 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 129.00 | |
GP Total financial income (V) | | | 129.00 | |
GR Interest and similar expenses | | | 19 934.00 | |
GU Total financial expenses (VI) | | | 19 934.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 806.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 455.00 | | |
HH Total exceptional expenses (VIII) | | 455.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -455.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 129.00 | 130 054.00 | | 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 006.00 | 24 475.00 | | 21 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 878.00 | 105 579.00 | | -20 878.00 |
| |
| 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 | 2 576 824.00 | | | 2 576 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 576 824.00 | |
I4 DECREASES Grand Total | | | 2 576 824.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 576 824.00 | | | 2 576 824.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 72 256.00 | | | 72 256.00 |
7C Grand total | 72 256.00 | | | 72 256.00 |
| |
| 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 | 4 452.00 | 4 452.00 | | 4 452.00 |
UL Receivables related to investments | 150 000.00 | | 150 000.00 | 150 000.00 |
VB VAT | 1 481.00 | 1 481.00 | | 1 481.00 |
VC Group and associates | 11 116.00 | | 11 116.00 | 11 116.00 |
VH Loans with a maturity of more than one year at origin | 639 782.00 | 106 380.00 | 453 111.00 | 639 782.00 |
VI Group and Associates | 717 095.00 | | | 717 095.00 |
VK Loans repaid during the year | 63 641.00 | | | 63 641.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 597.00 | 1 481.00 | 161 116.00 | 162 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 361 329.00 | 110 832.00 | 453 111.00 | 1 361 329.00 |
