| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 600.00 | 2 600.00 | | 2 600.00 |
AP Buildings | 59 241.00 | 54 664.00 | 4 577.00 | 59 241.00 |
AT Other tangible assets | 23 602.00 | 23 539.00 | 63.00 | 23 602.00 |
BB Receivables related to investments | | | | |
BD Other fixed assets | 5 488.00 | | 5 488.00 | 5 488.00 |
BJ TOTAL (I) | 1 846 832.00 | 1 780 703.00 | 66 129.00 | 1 846 832.00 |
BX Customers and related accounts | 100 618.00 | 50 218.00 | 50 400.00 | 100 618.00 |
BZ Other receivables | 1 509 530.00 | 1 130 331.00 | 379 198.00 | 1 509 530.00 |
CD Marketable securities | 200 000.00 | 5 988.00 | 194 012.00 | 200 000.00 |
CF Cash and cash equivalents | 3 091 659.00 | | 3 091 659.00 | 3 091 659.00 |
CH Prepaid expenses | 2 668.00 | | 2 668.00 | 2 668.00 |
CJ TOTAL (II) | 4 904 475.00 | 1 186 537.00 | 3 717 937.00 | 4 904 475.00 |
CO Grand total (0 to V) | 6 751 307.00 | 2 967 241.00 | 3 784 066.00 | 6 751 307.00 |
CU Other investments | 1 755 901.00 | 1 699 900.00 | 56 001.00 | 1 755 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 658.00 | 113 658.00 | | 113 658.00 |
DC Revaluation differences | 190 420.00 | 190 420.00 | | 190 420.00 |
DD Legal reserve (1) | 11 751.00 | 11 751.00 | | 11 751.00 |
DF Regulated reserves (1) | 1 425 944.00 | 1 835 596.00 | | 1 425 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -464 954.00 | -409 652.00 | | -464 954.00 |
DL TOTAL (I) | 1 276 819.00 | 1 741 773.00 | | 1 276 819.00 |
DP Provisions for Risks | 2 318 011.00 | 2 163 531.00 | | 2 318 011.00 |
DR TOTAL (IV) | 2 318 011.00 | 2 163 531.00 | | 2 318 011.00 |
DU Loans and Debts from Credit Institutions (3) | | 277.00 | | |
DX Trade payables and related accounts | 86 389.00 | 142 380.00 | | 86 389.00 |
DY Tax and social security liabilities | 25 196.00 | 24 372.00 | | 25 196.00 |
EA Other liabilities | 76 614.00 | 68 112.00 | | 76 614.00 |
EB Prepaid income (2) | 1 037.00 | 909.00 | | 1 037.00 |
EC TOTAL (IV) | 189 236.00 | 236 049.00 | | 189 236.00 |
EE Grand total (I to V) | 3 784 066.00 | 4 141 353.00 | | 3 784 066.00 |
EG Accrued income and payables due within one year | 189 236.00 | 236 049.00 | | 189 236.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 277.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 693.00 | | 11 693.00 | 11 693.00 |
FJ Net sales | 11 693.00 | | 11 693.00 | 11 693.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 495 916.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 507 621.00 | |
FW Other purchases and external expenses | | | -12 819.00 | |
FX Taxes, duties, and similar payments | | | 2 725.00 | |
FY Salaries and Wages | | | 33 946.00 | |
FZ Social Security Contributions | | | 15 152.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 939.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 130 331.00 | |
GE Other Expenses | | | 9 693.00 | |
GF Total Operating Expenses (II) | | | 1 181 968.00 | |
GG - OPERATING RESULT (I - II) | | | -674 347.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 609.00 | |
GK Income from other securities and fixed asset receivables | | | 844.00 | |
GL Other interest and similar income | | | 66 193.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 236 152.00 | |
GP Total financial income (V) | | | 2 320 798.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 323 999.00 | |
GU Total financial expenses (VI) | | | 2 323 999.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -677 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 178.00 | | |
HB Exceptional income from capital transactions | 212 594.00 | | | 212 594.00 |
HD Total exceptional income (VII) | 212 594.00 | 178.00 | | 212 594.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 212 594.00 | 178.00 | | 212 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 041 014.00 | 1 561 727.00 | | 3 041 014.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 505 967.00 | 1 971 379.00 | | 3 505 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -464 954.00 | -409 652.00 | | -464 954.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 163 531.00 | 2 318 011.00 | 2 163 531.00 | 2 163 531.00 |
7C Grand total | 2 163 531.00 | 2 318 011.00 | 2 163 531.00 | 2 163 531.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Diminution reprise | Year-end amount |
YP Average staff number | 7.00 | | | 7.00 |
