| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 600 000.00 | 1 036 276.00 | 563 724.00 | 1 600 000.00 |
BF Loans | 1 361 174.00 | | 1 361 174.00 | 1 361 174.00 |
BJ TOTAL (I) | 2 961 174.00 | 1 036 276.00 | 1 924 897.00 | 2 961 174.00 |
BV Advances and down payments on orders | 3 597.00 | | 3 597.00 | 3 597.00 |
BX Customers and related accounts | 591 457.00 | | 591 457.00 | 591 457.00 |
BZ Other receivables | 345 168.00 | | 345 168.00 | 345 168.00 |
CD Marketable securities | 909 993.00 | | 909 993.00 | 909 993.00 |
CF Cash and cash equivalents | 1 936 599.00 | | 1 936 599.00 | 1 936 599.00 |
CJ TOTAL (II) | 3 786 815.00 | | 3 786 815.00 | 3 786 815.00 |
CO Grand total (0 to V) | 6 747 989.00 | 1 036 276.00 | 5 711 713.00 | 6 747 989.00 |
CP Shares due in less than one year | 257 500.00 | | | 257 500.00 |
| |
| 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 |
DH Retained earnings | -6 552 681.00 | -6 100 338.00 | | -6 552 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -420 720.00 | -452 343.00 | | -420 720.00 |
DL TOTAL (I) | -6 936 401.00 | -6 515 681.00 | | -6 936 401.00 |
DS Convertible Bond Issues | 10 620 000.00 | 10 100 000.00 | | 10 620 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341 707.00 | 339 260.00 | | 341 707.00 |
DX Trade payables and related accounts | 1 231 324.00 | 951 143.00 | | 1 231 324.00 |
DY Tax and social security liabilities | 101 213.00 | 65 553.00 | | 101 213.00 |
EA Other liabilities | | 138 574.00 | | |
EB Prepaid income (2) | 353 870.00 | | | 353 870.00 |
EC TOTAL (IV) | 12 648 114.00 | 11 594 531.00 | | 12 648 114.00 |
EE Grand total (I to V) | 5 711 713.00 | 5 078 850.00 | | 5 711 713.00 |
EG Accrued income and payables due within one year | 1 686 407.00 | 11 255 271.00 | | 1 686 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 835 287.00 | | 1 835 287.00 | 1 835 287.00 |
FJ Net sales | 1 835 287.00 | | 1 835 287.00 | 1 835 287.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4 620.00 | |
FR Total operating income (I) | | | 1 839 907.00 | |
FW Other purchases and external expenses | | | 1 387 836.00 | |
FX Taxes, duties, and similar payments | | | 245 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106 667.00 | |
GE Other Expenses | | | 757.00 | |
GF Total Operating Expenses (II) | | | 1 740 627.00 | |
GG - OPERATING RESULT (I - II) | | | 99 280.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 520 000.00 | |
GU Total financial expenses (VI) | | | 520 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -520 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -420 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 839 907.00 | 1 737 610.00 | | 1 839 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 260 627.00 | 2 189 953.00 | | 2 260 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -420 720.00 | -452 343.00 | | -420 720.00 |
HQ References: Real Estate Leasing | 992 030.00 | 1 092 279.00 | | 992 030.00 |
| |
| 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 | 3 218 674.00 | | | 3 218 674.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 257 500.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 257 500.00 | 1 361 174.00 | |
I4 DECREASES Grand Total | | 257 500.00 | 2 961 174.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 600 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 600 000.00 | | | 1 600 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 618 674.00 | | | 1 618 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 929 609.00 | 106 667.00 | | 929 609.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 929 609.00 | 106 667.00 | | 929 609.00 |
| |
| 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 | 10 620 000.00 | | 10 620 000.00 | 10 620 000.00 |
8A Miscellaneous Loans and Financial Debts | 341 707.00 | | 341 707.00 | 341 707.00 |
8B Suppliers and Related Accounts | 1 231 324.00 | 1 231 324.00 | | 1 231 324.00 |
8L Deferred income | 353 870.00 | 353 870.00 | | 353 870.00 |
UP Loans | 1 361 174.00 | 257 500.00 | | 1 361 174.00 |
UX Other trade receivables | 591 457.00 | | | 591 457.00 |
VB VAT | 228 945.00 | | | 228 945.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 037.00 | 2 037.00 | | 2 037.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 116 224.00 | | | 116 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 297 799.00 | 1 194 125.00 | 1 103 674.00 | 2 297 799.00 |
VW VAT | 99 176.00 | 99 176.00 | | 99 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 648 114.00 | 1 686 407.00 | 10 961 707.00 | 12 648 114.00 |
