| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 686 021.00 | 304 898.00 | 381 123.00 | 686 021.00 |
AT Other tangible assets | 3 925.00 | 3 925.00 | | 3 925.00 |
BJ TOTAL (I) | 3 555 986.00 | 3 174 864.00 | 381 123.00 | 3 555 986.00 |
BX Customers and related accounts | 75 400.00 | 75 400.00 | | 75 400.00 |
BZ Other receivables | 1 296 430.00 | 1 291 862.00 | 4 568.00 | 1 296 430.00 |
CF Cash and cash equivalents | 9 732.00 | | 9 732.00 | 9 732.00 |
CJ TOTAL (II) | 1 381 562.00 | 1 367 262.00 | 14 300.00 | 1 381 562.00 |
CO Grand total (0 to V) | 4 937 548.00 | 4 542 126.00 | 395 423.00 | 4 937 548.00 |
CU Other investments | 2 866 041.00 | 2 866 041.00 | | 2 866 041.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 479 968.00 | 479 968.00 | | 479 968.00 |
DD Legal reserve (1) | 30 907.00 | 30 907.00 | | 30 907.00 |
DG Other reserves | 341 709.00 | 341 709.00 | | 341 709.00 |
DH Retained earnings | -442 557.00 | -6 174.00 | | -442 557.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 330 374.00 | -436 383.00 | | -4 330 374.00 |
DL TOTAL (I) | -3 920 348.00 | 410 026.00 | | -3 920 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 292 140.00 | 3 426 140.00 | | 4 292 140.00 |
DX Trade payables and related accounts | 23 208.00 | 12 420.00 | | 23 208.00 |
DY Tax and social security liabilities | 422.00 | 21 226.00 | | 422.00 |
EC TOTAL (IV) | 4 315 770.00 | 3 459 786.00 | | 4 315 770.00 |
EE Grand total (I to V) | 395 423.00 | 3 869 813.00 | | 395 423.00 |
| |
| 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 | | | 82 685.00 | |
FX Taxes, duties, and similar payments | | | 14 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 367 262.00 | |
GF Total Operating Expenses (II) | | | 1 464 333.00 | |
GG - OPERATING RESULT (I - II) | | | -1 464 333.00 | |
GK Income from other securities and fixed asset receivables | | | 2 866 041.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 866 041.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 2 866 041.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 866 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 330 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 50 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 330 374.00 | 486 383.00 | | 4 330 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 330 374.00 | -436 383.00 | | -4 330 374.00 |
| |
| 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 | 3 555 986.00 | | | 3 555 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 866 041.00 | |
I4 DECREASES Grand Total | | | 3 555 986.00 | |
IO DECREASES Total including other intangible assets | | | 686 021.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 925.00 | |
KD ACQUISITIONS Total including other intangible assets | 686 021.00 | | | 686 021.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 925.00 | | | 3 925.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 866 041.00 | | | 2 866 041.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 308 799.00 | 24.00 | | 308 799.00 |
PE DEPRECIATION Total including other intangible assets | 304 898.00 | | | 304 898.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 901.00 | 24.00 | | 3 901.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 75 400.00 | | |
6X Other provisions for depreciation | | 1 291 862.00 | | |
7B Total provisions for depreciation | | 4 233 303.00 | | |
7C Grand total | | 4 233 303.00 | | |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 1 367 262.00 | | |
UG - Financial | | 2 866 041.00 | | |
| |
| 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 | 23 208.00 | 23 208.00 | | 23 208.00 |
UX Other trade receivables | 75 400.00 | | | 75 400.00 |
VB VAT | 4 568.00 | | | 4 568.00 |
VC Group and associates | 1 291 862.00 | | | 1 291 862.00 |
VI Group and Associates | 4 292 140.00 | | | 4 292 140.00 |
VQ Other Taxes, Duties, and Similar Debts | 422.00 | 422.00 | | 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 371 830.00 | 1 371 830.00 | | 1 371 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 315 770.00 | 23 630.00 | | 4 315 770.00 |
