| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 261 624.00 | | 1 261 624.00 | 1 261 624.00 |
BX Customers and related accounts | 177 853.00 | | 177 853.00 | 177 853.00 |
BZ Other receivables | 3 438 116.00 | | 3 438 116.00 | 3 438 116.00 |
CF Cash and cash equivalents | 45 340.00 | | 45 340.00 | 45 340.00 |
CH Prepaid expenses | 135.00 | | 135.00 | 135.00 |
CJ TOTAL (II) | 3 661 444.00 | | 3 661 444.00 | 3 661 444.00 |
CO Grand total (0 to V) | 4 923 068.00 | | 4 923 068.00 | 4 923 068.00 |
CU Other investments | 1 261 624.00 | | 1 261 624.00 | 1 261 624.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 577 800.00 | | | 577 800.00 |
DB Share, merger, contribution premiums, etc. | 272 214.00 | | | 272 214.00 |
DD Legal reserve (1) | 2 551.00 | | | 2 551.00 |
DH Retained earnings | 44 627.00 | | | 44 627.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 558 385.00 | | | 558 385.00 |
DL TOTAL (I) | 1 455 577.00 | | | 1 455 577.00 |
DS Convertible Bond Issues | 520 493.00 | | | 520 493.00 |
DU Loans and Debts from Credit Institutions (3) | 2 808 303.00 | | | 2 808 303.00 |
DX Trade payables and related accounts | 9 068.00 | | | 9 068.00 |
DY Tax and social security liabilities | 125 386.00 | | | 125 386.00 |
EA Other liabilities | 4 242.00 | | | 4 242.00 |
EC TOTAL (IV) | 3 467 492.00 | | | 3 467 492.00 |
EE Grand total (I to V) | 4 923 068.00 | | | 4 923 068.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 378.00 | | | 1 378.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 510 851.00 | | 510 851.00 | 510 851.00 |
FJ Net sales | 510 851.00 | | 510 851.00 | 510 851.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 661.00 | |
FR Total operating income (I) | | | 525 512.00 | |
FW Other purchases and external expenses | | | 351 139.00 | |
FX Taxes, duties, and similar payments | | | 5 593.00 | |
FY Salaries and Wages | | | 111 737.00 | |
FZ Social Security Contributions | | | 47 776.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 516 247.00 | |
GG - OPERATING RESULT (I - II) | | | 9 265.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 639 732.00 | |
GP Total financial income (V) | | | 639 732.00 | |
GR Interest and similar expenses | | | 89 801.00 | |
GU Total financial expenses (VI) | | | 89 801.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 549 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 559 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 661.00 | | | 14 661.00 |
HE Exceptional expenses on management operations | 811.00 | | | 811.00 |
HH Total exceptional expenses (VIII) | 811.00 | | | 811.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -811.00 | | | -811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 165 244.00 | | | 1 165 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 606 859.00 | | | 606 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 558 385.00 | | | 558 385.00 |
| |
| 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 | 1 261 624.00 | | | 1 261 624.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 261 624.00 | |
I4 DECREASES Grand Total | | | 1 261 624.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 261 624.00 | | | 1 261 624.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 520 493.00 | 20 493.00 | | 520 493.00 |
8B Suppliers and Related Accounts | 9 068.00 | 9 068.00 | | 9 068.00 |
8C Staff and Related Accounts | 25 478.00 | 25 478.00 | | 25 478.00 |
8D Social Security and Other Social Organizations | 50 986.00 | 50 986.00 | | 50 986.00 |
8E Income Taxes | 17 290.00 | 17 290.00 | | 17 290.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 242.00 | 4 242.00 | | 4 242.00 |
UX Other trade receivables | 177 853.00 | | | 177 853.00 |
VB VAT | 95.00 | | | 95.00 |
VC Group and associates | 3 438 022.00 | | | 3 438 022.00 |
VG Loans with a maturity of up to one year at origin | 1 378.00 | 1 378.00 | | 1 378.00 |
VH Loans with a maturity of more than one year at origin | 2 806 925.00 | 468 353.00 | 1 870 857.00 | 2 806 925.00 |
VK Loans repaid during the year | 467 714.00 | | | 467 714.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 952.00 | 1 952.00 | | 1 952.00 |
VS Prepaid expenses | 135.00 | | | 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 616 105.00 | 3 616 105.00 | | 3 616 105.00 |
VW VAT | 29 680.00 | 29 680.00 | | 29 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 467 492.00 | 628 920.00 | 1 870 857.00 | 3 467 492.00 |
