| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 699 000.00 | 7 699 000.00 | | 7 699 000.00 |
AJ Other Intangible Assets | 305 000.00 | 305 000.00 | | 305 000.00 |
AN Land | 1 864 000.00 | 1 782 000.00 | 81 000.00 | 1 864 000.00 |
AP Buildings | 264 000.00 | 264 000.00 | 1 000.00 | 264 000.00 |
AR Technical installations, industrial equipment and tools | 256 000.00 | 256 000.00 | | 256 000.00 |
AT Other tangible assets | 11 000.00 | 11 000.00 | | 11 000.00 |
BF Loans | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 19 939 000.00 | 19 845 000.00 | 94 000.00 | 19 939 000.00 |
BV Advances and down payments on orders | 48 000.00 | | 48 000.00 | 48 000.00 |
BZ Other receivables | 82 000.00 | | 82 000.00 | 82 000.00 |
CF Cash and cash equivalents | 7 767 000.00 | | 7 767 000.00 | 7 767 000.00 |
CH Prepaid expenses | 18 000.00 | | 18 000.00 | 18 000.00 |
CJ TOTAL (II) | 7 915 000.00 | | 7 915 000.00 | 7 915 000.00 |
CO Grand total (0 to V) | 27 854 000.00 | 19 845 000.00 | 8 009 000.00 | 27 854 000.00 |
CS Evaluated investments - equity method | 9 528 000.00 | 9 528 000.00 | | 9 528 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 631 000.00 | 6 631 000.00 | | 6 631 000.00 |
DC Revaluation differences | 82 000.00 | 82 000.00 | | 82 000.00 |
DD Legal reserve (1) | 83 000.00 | 83 000.00 | | 83 000.00 |
DH Retained earnings | -9 014 000.00 | -6 018 000.00 | | -9 014 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -865 000.00 | -2 996 000.00 | | -865 000.00 |
DL TOTAL (I) | -3 083 000.00 | -2 218 000.00 | | -3 083 000.00 |
DP Provisions for Risks | 1 090 000.00 | | | 1 090 000.00 |
DQ Provisions for Expenses | 9 497 000.00 | 10 449 000.00 | | 9 497 000.00 |
DR TOTAL (IV) | 10 587 000.00 | 10 449 000.00 | | 10 587 000.00 |
DX Trade payables and related accounts | 502 000.00 | 722 000.00 | | 502 000.00 |
EA Other liabilities | 3 000.00 | 1 000.00 | | 3 000.00 |
EC TOTAL (IV) | 505 000.00 | 723 000.00 | | 505 000.00 |
EE Grand total (I to V) | 8 009 000.00 | 8 954 000.00 | | 8 009 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 124 000.00 | |
FR Total operating income (I) | | | 1 124 000.00 | |
FU Purchases of raw materials and other supplies | | | 34 000.00 | |
FW Other purchases and external expenses | | | 579 000.00 | |
FX Taxes, duties, and similar payments | | | 16 000.00 | |
FZ Social Security Contributions | | | 96 000.00 | |
GF Total Operating Expenses (II) | | | 754 000.00 | |
GG - OPERATING RESULT (I - II) | | | 370 000.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 1 235 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 1 235 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 235 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -865 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 124 000.00 | 857 000.00 | | 1 124 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 989 000.00 | 3 853 000.00 | | 1 989 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -865 000.00 | -2 996 000.00 | | -865 000.00 |
| |
| 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 | 19 938 000.00 | | | 19 938 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 540 000.00 | |
I4 DECREASES Grand Total | | | 19 938 000.00 | |
IO DECREASES Total including other intangible assets | | | 305 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 394 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 305 000.00 | | | 305 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 394 000.00 | | | 2 394 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 540 000.00 | | | 9 540 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 314 000.00 | 2 000.00 | | 10 314 000.00 |
PE DEPRECIATION Total including other intangible assets | 305 000.00 | | | 305 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 310 000.00 | 2 000.00 | | 2 310 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 10 449 000.00 | 1 262 000.00 | 1 124 000.00 | 10 449 000.00 |
7B Total provisions for depreciation | 9 528 000.00 | | | 9 528 000.00 |
7C Grand total | 19 977 000.00 | 1 262 000.00 | 1 124 000.00 | 19 977 000.00 |
UE of which provisions and reversals: - Operating | | 27 000.00 | 1 124 000.00 | |
UG - Financial | | 1 235 000.00 | | |
| |
| 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 | 502 000.00 | 502 000.00 | | 502 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
UP Loans | 12 000.00 | | | 12 000.00 |
VB VAT | 82 000.00 | | | 82 000.00 |
VC Group and associates | 6 529 000.00 | | | 6 529 000.00 |
VS Prepaid expenses | 18 000.00 | | | 18 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 689 000.00 | 6 629 000.00 | 60 000.00 | 6 689 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 506 000.00 | 506 000.00 | | 506 000.00 |
