| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 014.00 | 18 014.00 | | 18 014.00 |
AH Goodwill | 97 000.00 | | 97 000.00 | 97 000.00 |
AT Other tangible assets | 9 280.00 | 9 280.00 | | 9 280.00 |
BB Receivables related to investments | | | | |
BF Loans | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 232 457.00 | 27 294.00 | 205 163.00 | 232 457.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 60 900.00 | | 60 900.00 | 60 900.00 |
BZ Other receivables | 584 238.00 | | 584 238.00 | 584 238.00 |
CH Prepaid expenses | 75.00 | | 75.00 | 75.00 |
CJ TOTAL (II) | 645 213.00 | | 645 213.00 | 645 213.00 |
CO Grand total (0 to V) | 877 670.00 | 27 294.00 | 850 376.00 | 877 670.00 |
CU Other investments | 86 162.00 | | 86 162.00 | 86 162.00 |
CX Development or Research and Development Expenses | 22 000.00 | | 22 000.00 | 22 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -544 339.00 | -584 586.00 | | -544 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 658 447.00 | 40 247.00 | | -3 658 447.00 |
DL TOTAL (I) | -4 162 087.00 | -503 639.00 | | -4 162 087.00 |
DU Loans and Debts from Credit Institutions (3) | | 65 720.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 400 000.00 | | |
DX Trade payables and related accounts | 2 061 109.00 | 2 110 385.00 | | 2 061 109.00 |
DY Tax and social security liabilities | 32 563.00 | 368 416.00 | | 32 563.00 |
EA Other liabilities | 2 918 792.00 | 3 646 642.00 | | 2 918 792.00 |
EC TOTAL (IV) | 5 012 463.00 | 6 591 163.00 | | 5 012 463.00 |
EE Grand total (I to V) | 850 376.00 | 6 087 523.00 | | 850 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 619 473.00 | | 619 473.00 | 619 473.00 |
FJ Net sales | 619 473.00 | | 619 473.00 | 619 473.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 619 474.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FW Other purchases and external expenses | | | 17 299.00 | |
FX Taxes, duties, and similar payments | | | -41 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | -23 901.00 | |
GG - OPERATING RESULT (I - II) | | | 643 374.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 667.00 | |
GK Income from other securities and fixed asset receivables | | | 22 014.00 | |
GP Total financial income (V) | | | 33 681.00 | |
GR Interest and similar expenses | | | 41 281.00 | |
GU Total financial expenses (VI) | | | 41 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 635 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 227 775.00 | 6 982.00 | | 1 227 775.00 |
HD Total exceptional income (VII) | 1 227 775.00 | 6 982.00 | | 1 227 775.00 |
HE Exceptional expenses on management operations | | 704 274.00 | | |
HF Exceptional expenses on capital transactions | 5 521 997.00 | 39 786.00 | | 5 521 997.00 |
HH Total exceptional expenses (VIII) | 5 521 997.00 | 744 059.00 | | 5 521 997.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 294 222.00 | -737 078.00 | | -4 294 222.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 880 930.00 | 1 956 104.00 | | 1 880 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 539 377.00 | 1 915 857.00 | | 5 539 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 658 447.00 | 40 247.00 | | -3 658 447.00 |
| |
| 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 | 3 449 296.00 | | 2 705 158.00 | 3 449 296.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 000.00 | | | 22 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 921 997.00 | 86 163.00 | |
I4 DECREASES Grand Total | | 5 921 997.00 | 232 457.00 | |
IN DECREASES Start-up, development, or research expenses | | | 22 000.00 | |
IO DECREASES Total including other intangible assets | | | 115 014.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 280.00 | |
KD ACQUISITIONS Total including other intangible assets | 115 014.00 | | | 115 014.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 280.00 | | | 9 280.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 303 002.00 | | 2 705 158.00 | 3 303 002.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 294.00 | | | 27 294.00 |
PE DEPRECIATION Total including other intangible assets | 18 014.00 | | | 18 014.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 280.00 | | | 9 280.00 |
| |
| 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 | 2 061 109.00 | 2 061 109.00 | | 2 061 109.00 |
UP Loans | 1.00 | 1.00 | | 1.00 |
UX Other trade receivables | 60 900.00 | | | 60 900.00 |
VB VAT | 343 636.00 | | | 343 636.00 |
VC Group and associates | 64 341.00 | | | 64 341.00 |
VI Group and Associates | 2 918 792.00 | 2 918 792.00 | | 2 918 792.00 |
VK Loans repaid during the year | 400 000.00 | | | 400 000.00 |
VP Miscellaneous | 41 185.00 | | | 41 185.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 135 076.00 | | | 135 076.00 |
VS Prepaid expenses | 75.00 | | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 645 214.00 | 645 214.00 | | 645 214.00 |
VW VAT | 32 563.00 | 32 563.00 | | 32 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 012 463.00 | 5 012 463.00 | | 5 012 463.00 |
