| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 881.00 | 779.00 | 1 102.00 | 1 881.00 |
AF Concessions, Patents and Similar Rights | 2 211.00 | 805.00 | 1 406.00 | 2 211.00 |
BJ TOTAL (I) | 11 405 373.00 | 1 584.00 | 11 403 789.00 | 11 405 373.00 |
BX Customers and related accounts | 828 686.00 | | 828 686.00 | 828 686.00 |
BZ Other receivables | 57 642.00 | | 57 642.00 | 57 642.00 |
CF Cash and cash equivalents | 16 414.00 | | 16 414.00 | 16 414.00 |
CH Prepaid expenses | 4 010.00 | | 4 010.00 | 4 010.00 |
CJ TOTAL (II) | 906 752.00 | | 906 752.00 | 906 752.00 |
CM Bond redemption premiums (IV) | 116 430.00 | | 116 430.00 | 116 430.00 |
CO Grand total (0 to V) | 12 428 555.00 | 1 584.00 | 12 426 971.00 | 12 428 555.00 |
CU Other investments | 11 401 281.00 | | 11 401 281.00 | 11 401 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 495 000.00 | 1 495 000.00 | | 1 495 000.00 |
DB Share, merger, contribution premiums, etc. | 610 000.00 | 610 000.00 | | 610 000.00 |
DH Retained earnings | -55 482.00 | | | -55 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 938 246.00 | -55 482.00 | | 938 246.00 |
DK Regulated provisions | 156 857.00 | 71 405.00 | | 156 857.00 |
DL TOTAL (I) | 3 144 621.00 | 2 120 923.00 | | 3 144 621.00 |
DS Convertible Bond Issues | 3 651 457.00 | 3 612 013.00 | | 3 651 457.00 |
DT Other Bond Issues | 158 000.00 | 158 000.00 | | 158 000.00 |
DU Loans and Debts from Credit Institutions (3) | 4 715 141.00 | 5 572 420.00 | | 4 715 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 182 749.00 | | | 182 749.00 |
DX Trade payables and related accounts | 106 121.00 | 74 237.00 | | 106 121.00 |
DY Tax and social security liabilities | 468 883.00 | 338 372.00 | | 468 883.00 |
DZ Fixed asset liabilities and related accounts | | 200 000.00 | | |
EC TOTAL (IV) | 9 282 351.00 | 9 955 042.00 | | 9 282 351.00 |
EE Grand total (I to V) | 12 426 971.00 | 12 075 964.00 | | 12 426 971.00 |
EG Accrued income and payables due within one year | 1 730 209.00 | 1 545 756.00 | | 1 730 209.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 144.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 597 619.00 | | 2 597 619.00 | 2 597 619.00 |
FJ Net sales | 2 597 619.00 | | 2 597 619.00 | 2 597 619.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 47 496.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 645 118.00 | |
FW Other purchases and external expenses | | | 434 759.00 | |
FX Taxes, duties, and similar payments | | | 57 785.00 | |
FY Salaries and Wages | | | 1 415 025.00 | |
FZ Social Security Contributions | | | 557 834.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 821.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 2 466 233.00 | |
GG - OPERATING RESULT (I - II) | | | 178 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 103 212.00 | |
GP Total financial income (V) | | | 1 103 212.00 | |
GQ Financial allocations to depreciation and provisions | | | 22 570.00 | |
GR Interest and similar expenses | | | 235 626.00 | |
GU Total financial expenses (VI) | | | 258 196.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 845 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 023 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 47 496.00 | 8 404.00 | | 47 496.00 |
HE Exceptional expenses on management operations | -203.00 | 107.00 | | -203.00 |
HG Exceptional depreciation and provisions | 85 452.00 | 71 405.00 | | 85 452.00 |
HH Total exceptional expenses (VIII) | 85 655.00 | 71 512.00 | | 85 655.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -85 655.00 | -71 512.00 | | -85 655.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 748 329.00 | 1 614 329.00 | | 3 748 329.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 810 083.00 | 1 669 812.00 | | 2 810 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 938 246.00 | -55 482.00 | | 938 246.00 |
| |
| 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 | 11 405 349.00 | | 24.00 | 11 405 349.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 881.00 | | | 1 881.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 401 281.00 | |
I4 DECREASES Grand Total | | | 11 405 373.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 881.00 | |
IO DECREASES Total including other intangible assets | | | 2 211.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 211.00 | | | 2 211.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 401 257.00 | | 24.00 | 11 401 257.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 763.00 | 821.00 | | 763.00 |
CY DEPRECIATION Start-up, development, or research expenses | 401.00 | 378.00 | | 401.00 |
PE DEPRECIATION Total including other intangible assets | 362.00 | 443.00 | | 362.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 71 405.00 | 85 452.00 | | 71 405.00 |
7C Grand total | 71 405.00 | 85 452.00 | | 71 405.00 |
UJ - Exceptional | | 85 452.00 | | |
| |
| 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 | 3 651 457.00 | 114 457.00 | | 3 651 457.00 |
7Z Other gross bonds with a maturity of up to one year | 158 000.00 | | | 158 000.00 |
8B Suppliers and Related Accounts | 106 121.00 | 106 121.00 | | 106 121.00 |
8C Staff and Related Accounts | 87 088.00 | 87 088.00 | | 87 088.00 |
8D Social Security and Other Social Organizations | 179 692.00 | 179 692.00 | | 179 692.00 |
UX Other trade receivables | 828 686.00 | | | 828 686.00 |
UY Staff and related accounts | 7 300.00 | | | 7 300.00 |
VB VAT | 15 227.00 | | | 15 227.00 |
VC Group and associates | 4 628.00 | | | 4 628.00 |
VG Loans with a maturity of up to one year at origin | 856.00 | 856.00 | | 856.00 |
VH Loans with a maturity of more than one year at origin | 4 714 286.00 | 857 144.00 | 3 428 571.00 | 4 714 286.00 |
VI Group and Associates | 182 749.00 | 182 749.00 | | 182 749.00 |
VK Loans repaid during the year | 857 143.00 | | | 857 143.00 |
VM Income taxes | 28 213.00 | | | 28 213.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 735.00 | 24 735.00 | | 24 735.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 274.00 | | | 2 274.00 |
VS Prepaid expenses | 4 010.00 | | | 4 010.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 890 338.00 | 890 338.00 | | 890 338.00 |
VW VAT | 177 368.00 | 177 368.00 | | 177 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 282 351.00 | 1 730 209.00 | 3 428 571.00 | 9 282 351.00 |
