| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 42 257.00 | 41 730.00 | 527.00 | 42 257.00 |
AR Technical installations, industrial equipment and tools | 88 689.00 | 88 689.00 | | 88 689.00 |
AT Other tangible assets | 2 345.00 | 2 345.00 | | 2 345.00 |
BJ TOTAL (I) | 383 272.00 | 382 745.00 | 527.00 | 383 272.00 |
BX Customers and related accounts | 2 018.00 | | 2 018.00 | 2 018.00 |
BZ Other receivables | 417 693.00 | | 417 693.00 | 417 693.00 |
CF Cash and cash equivalents | 605.00 | | 605.00 | 605.00 |
CJ TOTAL (II) | 420 316.00 | | 420 316.00 | 420 316.00 |
CO Grand total (0 to V) | 803 588.00 | 382 745.00 | 420 843.00 | 803 588.00 |
CU Other investments | 249 980.00 | 249 980.00 | | 249 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 307 954.00 | 307 954.00 | | 307 954.00 |
DB Share, merger, contribution premiums, etc. | 235 533.00 | 235 533.00 | | 235 533.00 |
DH Retained earnings | -898 034.00 | -129 861.00 | | -898 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -817 248.00 | -768 173.00 | | -817 248.00 |
DL TOTAL (I) | -1 171 795.00 | -354 547.00 | | -1 171 795.00 |
DP Provisions for Risks | 114 715.00 | | | 114 715.00 |
DR TOTAL (IV) | 114 715.00 | | | 114 715.00 |
DU Loans and Debts from Credit Institutions (3) | 1 435 134.00 | 921 315.00 | | 1 435 134.00 |
DX Trade payables and related accounts | 23 748.00 | 22 877.00 | | 23 748.00 |
EA Other liabilities | 19 041.00 | | | 19 041.00 |
EC TOTAL (IV) | 1 477 924.00 | 944 193.00 | | 1 477 924.00 |
EE Grand total (I to V) | 420 843.00 | 589 645.00 | | 420 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | 122.00 | |
FW Other purchases and external expenses | | | 7 886.00 | |
FX Taxes, duties, and similar payments | | | 515.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 527.00 | |
GE Other Expenses | | | 7 485.00 | |
GF Total Operating Expenses (II) | | | 16 535.00 | |
GG - OPERATING RESULT (I - II) | | | -16 535.00 | |
GI Supported loss or transferred profit (IV) | | | 679 625.00 | |
GL Other interest and similar income | | | 4 135.00 | |
GP Total financial income (V) | | | 4 135.00 | |
GR Interest and similar expenses | | | 10 508.00 | |
GU Total financial expenses (VI) | | | 10 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -702 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 114 715.00 | | | 114 715.00 |
HH Total exceptional expenses (VIII) | 114 715.00 | | | 114 715.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -114 715.00 | | | -114 715.00 |
HK Income tax | | -9 449.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 135.00 | 36 587.00 | | 4 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 821 383.00 | 804 760.00 | | 821 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -817 248.00 | -768 173.00 | | -817 248.00 |
| |
| 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 | 383 272.00 | | | 383 272.00 |
I3 DECREASES Total Financial Fixed Assets | | | 249 980.00 | |
I4 DECREASES Grand Total | | | 383 272.00 | |
IO DECREASES Total including other intangible assets | | | 42 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 91 035.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 257.00 | | | 42 257.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 035.00 | | | 91 035.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 249 980.00 | | | 249 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 132 238.00 | 527.00 | | 132 238.00 |
PE DEPRECIATION Total including other intangible assets | 41 203.00 | 527.00 | | 41 203.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 035.00 | | | 91 035.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | | 114 715.00 | | |
7B Total provisions for depreciation | 249 980.00 | | | 249 980.00 |
7C Grand total | 249 980.00 | 114 715.00 | | 249 980.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 114 715.00 | | |
| |
| 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 | 23 748.00 | 23 748.00 | | 23 748.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 041.00 | 19 041.00 | | 19 041.00 |
UX Other trade receivables | 2 018.00 | | | 2 018.00 |
VB VAT | 50 543.00 | | | 50 543.00 |
VG Loans with a maturity of up to one year at origin | 1 435 134.00 | 1 435 134.00 | | 1 435 134.00 |
VM Income taxes | 367 150.00 | | | 367 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 419 711.00 | 419 711.00 | | 419 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 477 924.00 | 1 477 924.00 | | 1 477 924.00 |
