| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 121 900.00 | 68 264.00 | 53 636.00 | 121 900.00 |
BB Receivables related to investments | 3 481 406.00 | | 3 481 406.00 | 3 481 406.00 |
BD Other fixed assets | 70.00 | | 70.00 | 70.00 |
BH Other financial assets | 3 500.00 | | 3 500.00 | 3 500.00 |
BJ TOTAL (I) | 16 163 801.00 | 68 264.00 | 16 095 537.00 | 16 163 801.00 |
BV Advances and down payments on orders | 16 026.00 | | 16 026.00 | 16 026.00 |
BX Customers and related accounts | 324 450.00 | | 324 450.00 | 324 450.00 |
BZ Other receivables | 1 036 633.00 | | 1 036 633.00 | 1 036 633.00 |
CF Cash and cash equivalents | 28 648.00 | | 28 648.00 | 28 648.00 |
CJ TOTAL (II) | 1 405 757.00 | | 1 405 757.00 | 1 405 757.00 |
CO Grand total (0 to V) | 17 569 559.00 | 68 264.00 | 17 501 295.00 | 17 569 559.00 |
CU Other investments | 12 556 925.00 | | 12 556 925.00 | 12 556 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 873 416.00 | 7 873 416.00 | | 7 873 416.00 |
DH Retained earnings | -215 897.00 | -226 481.00 | | -215 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 226.00 | 10 584.00 | | -67 226.00 |
DJ Investment subsidies | 2 640.00 | 3 840.00 | | 2 640.00 |
DK Regulated provisions | 494 000.00 | 494 000.00 | | 494 000.00 |
DL TOTAL (I) | 8 086 934.00 | 8 155 359.00 | | 8 086 934.00 |
DU Loans and Debts from Credit Institutions (3) | 54 606.00 | 77 729.00 | | 54 606.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 633 159.00 | 8 147 018.00 | | 8 633 159.00 |
DX Trade payables and related accounts | 106 368.00 | 102 141.00 | | 106 368.00 |
DY Tax and social security liabilities | 166 283.00 | 224 781.00 | | 166 283.00 |
EA Other liabilities | 453 945.00 | 475 016.00 | | 453 945.00 |
EB Prepaid income (2) | | 5 825.00 | | |
EC TOTAL (IV) | 9 414 361.00 | 9 032 510.00 | | 9 414 361.00 |
EE Grand total (I to V) | 17 501 295.00 | 17 187 869.00 | | 17 501 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 266 322.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 266 340.00 | |
FW Other purchases and external expenses | | | 91 077.00 | |
FX Taxes, duties, and similar payments | | | 1 602.00 | |
FY Salaries and Wages | | | 119 760.00 | |
FZ Social Security Contributions | | | 43 594.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 380.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 280 441.00 | |
GG - OPERATING RESULT (I - II) | | | -14 101.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 123 470.00 | |
GM Reversals of provisions and transfers of expenses | | | 145 118.00 | |
GP Total financial income (V) | | | 268 588.00 | |
GR Interest and similar expenses | | | 416 464.00 | |
GU Total financial expenses (VI) | | | 416 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -147 876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -161 976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 200.00 | 1 200.00 | | 1 200.00 |
HD Total exceptional income (VII) | 1 200.00 | 1 200.00 | | 1 200.00 |
HE Exceptional expenses on management operations | 355.00 | | | 355.00 |
HH Total exceptional expenses (VIII) | 355.00 | | | 355.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 845.00 | 1 200.00 | | 845.00 |
HK Income tax | -93 906.00 | -101 445.00 | | -93 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 536 128.00 | 499 308.00 | | 536 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 603 353.00 | 488 724.00 | | 603 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 226.00 | 10 584.00 | | -67 226.00 |
| |
| 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 | 15 897 708.00 | | 266 093.00 | 15 897 708.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 041 901.00 | |
I4 DECREASES Grand Total | | | 16 163 801.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 121 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 900.00 | | | 121 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 775 808.00 | | 266 093.00 | 15 775 808.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 884.00 | 24 380.00 | | 43 884.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 884.00 | 24 380.00 | | 43 884.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 494 000.00 | | | 494 000.00 |
7C Grand total | 494 000.00 | | | 494 000.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 676 073.00 | | | 7 676 073.00 |
8B Suppliers and Related Accounts | 106 368.00 | 106 368.00 | | 106 368.00 |
8C Staff and Related Accounts | 11 321.00 | 11 321.00 | | 11 321.00 |
8D Social Security and Other Social Organizations | 8 082.00 | 8 082.00 | | 8 082.00 |
8E Income Taxes | 90 547.00 | 90 547.00 | | 90 547.00 |
8K Other liabilities (including liabilities related to repo transactions) | 453 945.00 | 453 945.00 | | 453 945.00 |
UL Receivables related to investments | 3 481 406.00 | | 3 481 406.00 | 3 481 406.00 |
UT Other financial assets | 3 500.00 | | 3 500.00 | 3 500.00 |
UX Other trade receivables | 324 450.00 | 324 450.00 | | 324 450.00 |
VB VAT | 18 083.00 | 18 083.00 | | 18 083.00 |
VC Group and associates | 1 013 665.00 | 1 013 665.00 | | 1 013 665.00 |
VH Loans with a maturity of more than one year at origin | 54 606.00 | 23 290.00 | 31 316.00 | 54 606.00 |
VI Group and Associates | 957 086.00 | 957 086.00 | | 957 086.00 |
VK Loans repaid during the year | 23 123.00 | | | 23 123.00 |
VP Miscellaneous | 4 760.00 | 4 760.00 | | 4 760.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 131.00 | 2 131.00 | | 2 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 125.00 | 125.00 | | 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 845 990.00 | 1 361 084.00 | 3 484 906.00 | 4 845 990.00 |
VW VAT | 54 202.00 | 54 202.00 | | 54 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 414 361.00 | 1 706 972.00 | 31 316.00 | 9 414 361.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
