| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 551.00 | 551.00 | | 551.00 |
AH Goodwill | 57 956.00 | | 57 956.00 | 57 956.00 |
BH Other financial assets | 3 176.00 | | 3 176.00 | 3 176.00 |
BJ TOTAL (I) | 543 541.00 | 436 602.00 | 106 939.00 | 543 541.00 |
BX Customers and related accounts | 10 099.00 | | 10 099.00 | 10 099.00 |
BZ Other receivables | 16 572.00 | | 16 572.00 | 16 572.00 |
CF Cash and cash equivalents | 3 995.00 | | 3 995.00 | 3 995.00 |
CJ TOTAL (II) | 30 666.00 | | 30 666.00 | 30 666.00 |
CO Grand total (0 to V) | 574 208.00 | 436 602.00 | 137 606.00 | 574 208.00 |
CU Other investments | 481 857.00 | 436 051.00 | 45 806.00 | 481 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 126 000.00 | 126 000.00 | | 126 000.00 |
DB Share, merger, contribution premiums, etc. | 1 995.00 | 1 995.00 | | 1 995.00 |
DD Legal reserve (1) | 6 300.00 | 6 300.00 | | 6 300.00 |
DH Retained earnings | -267 962.00 | -170 710.00 | | -267 962.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -359 062.00 | -97 252.00 | | -359 062.00 |
DL TOTAL (I) | -492 730.00 | -133 667.00 | | -492 730.00 |
DQ Provisions for Expenses | | 81 223.00 | | |
DR TOTAL (IV) | | 81 223.00 | | |
DU Loans and Debts from Credit Institutions (3) | 211 708.00 | 312 084.00 | | 211 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 346 807.00 | 379 222.00 | | 346 807.00 |
DX Trade payables and related accounts | 10 138.00 | 9 435.00 | | 10 138.00 |
DY Tax and social security liabilities | 1 683.00 | 11 280.00 | | 1 683.00 |
EA Other liabilities | 60 000.00 | 60 000.00 | | 60 000.00 |
EC TOTAL (IV) | 630 337.00 | 772 022.00 | | 630 337.00 |
EE Grand total (I to V) | 137 606.00 | 719 577.00 | | 137 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 416.00 | | 8 416.00 | 8 416.00 |
FJ Net sales | 8 416.00 | | 8 416.00 | 8 416.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 81 223.00 | |
FQ Other income | | | 1 763.00 | |
FR Total operating income (I) | | | 91 402.00 | |
FW Other purchases and external expenses | | | 2 878.00 | |
FX Taxes, duties, and similar payments | | | 946.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 824.00 | |
GG - OPERATING RESULT (I - II) | | | 87 578.00 | |
GQ Financial allocations to depreciation and provisions | | | 436 051.00 | |
GR Interest and similar expenses | | | 10 590.00 | |
GU Total financial expenses (VI) | | | 446 641.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -446 641.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -359 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 7 009.00 | | |
HG Exceptional depreciation and provisions | | 14 823.00 | | |
HH Total exceptional expenses (VIII) | | 21 833.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -21 833.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 402.00 | 27 765.00 | | 91 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 450 465.00 | 125 018.00 | | 450 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -359 062.00 | -97 252.00 | | -359 062.00 |
| |
| 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 | 545 953.00 | | | 545 953.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 411.00 | 485 034.00 | |
I4 DECREASES Grand Total | | 2 411.00 | 543 541.00 | |
IO DECREASES Total including other intangible assets | | | 58 507.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 507.00 | | | 58 507.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 487 445.00 | | | 487 445.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 551.00 | | | 551.00 |
PE DEPRECIATION Total including other intangible assets | 551.00 | | | 551.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 81 223.00 | | 81 223.00 | 81 223.00 |
7B Total provisions for depreciation | | 436 051.00 | | |
7C Grand total | 81 223.00 | 436 051.00 | 81 223.00 | 81 223.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 81 223.00 | |
UG - Financial | | 436 051.00 | | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8B Suppliers and Related Accounts | 10 138.00 | 10 138.00 | | 10 138.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 000.00 | 60 000.00 | | 60 000.00 |
UT Other financial assets | 3 176.00 | | | 3 176.00 |
UX Other trade receivables | 10 099.00 | | | 10 099.00 |
VB VAT | 204.00 | | | 204.00 |
VC Group and associates | 3 787.00 | | | 3 787.00 |
VG Loans with a maturity of up to one year at origin | 211 708.00 | 56 246.00 | 155 461.00 | 211 708.00 |
VI Group and Associates | 345 307.00 | 345 307.00 | | 345 307.00 |
VK Loans repaid during the year | 100 376.00 | | | 100 376.00 |
VP Miscellaneous | 6 294.00 | | | 6 294.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 286.00 | | | 6 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 847.00 | 26 671.00 | 3 176.00 | 29 847.00 |
VW VAT | 1 683.00 | 1 683.00 | | 1 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 630 337.00 | 474 876.00 | 155 461.00 | 630 337.00 |
