| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 118 551 381.00 | 118 551 381.00 | | 118 551 381.00 |
AL Advances and down payments on intangible assets. | 77 800.00 | 77 800.00 | | 77 800.00 |
AT Other tangible assets | 87 997.00 | 87 890.00 | 107.00 | 87 997.00 |
BH Other financial assets | 31 380.00 | | 31 380.00 | 31 380.00 |
BJ TOTAL (I) | 118 752 372.00 | 118 717 072.00 | 35 300.00 | 118 752 372.00 |
BV Advances and down payments on orders | 4 146.00 | | 4 146.00 | 4 146.00 |
BX Customers and related accounts | 73 651.00 | | 73 651.00 | 73 651.00 |
BZ Other receivables | 45 798.00 | | 45 798.00 | 45 798.00 |
CF Cash and cash equivalents | 4 517.00 | | 4 517.00 | 4 517.00 |
CH Prepaid expenses | 3 205.00 | | 3 205.00 | 3 205.00 |
CJ TOTAL (II) | 131 316.00 | | 131 316.00 | 131 316.00 |
CO Grand total (0 to V) | 118 883 688.00 | 118 717 072.00 | 166 616.00 | 118 883 688.00 |
CU Other investments | 3 812.00 | | 3 812.00 | 3 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 970.00 | 170 970.00 | | 170 970.00 |
DD Legal reserve (1) | 10 046.00 | 10 046.00 | | 10 046.00 |
DH Retained earnings | -1 923 648.00 | -1 793 683.00 | | -1 923 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 191.00 | -129 966.00 | | 189 191.00 |
DK Regulated provisions | | 15 712.00 | | |
DL TOTAL (I) | -1 553 441.00 | -1 726 920.00 | | -1 553 441.00 |
DN Conditional advances | 28 634.00 | 28 634.00 | | 28 634.00 |
DO TOTAL (II) | 28 634.00 | 28 634.00 | | 28 634.00 |
DP Provisions for Risks | 650 000.00 | 650 000.00 | | 650 000.00 |
DR TOTAL (IV) | 650 000.00 | 650 000.00 | | 650 000.00 |
DU Loans and Debts from Credit Institutions (3) | 263 779.00 | 176 517.00 | | 263 779.00 |
DW Advances and down payments received on current orders | 66 121.00 | 4 962.00 | | 66 121.00 |
DX Trade payables and related accounts | 424 818.00 | 609 961.00 | | 424 818.00 |
DY Tax and social security liabilities | 182 443.00 | 237 525.00 | | 182 443.00 |
EA Other liabilities | 104 262.00 | 504 525.00 | | 104 262.00 |
EC TOTAL (IV) | 1 041 423.00 | 1 533 490.00 | | 1 041 423.00 |
EE Grand total (I to V) | 166 616.00 | 485 204.00 | | 166 616.00 |
EG Accrued income and payables due within one year | 707 522.00 | 1 457 908.00 | | 707 522.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 41 617.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 60.00 | | 60.00 | 60.00 |
FG Production sold - services | 124 213.00 | 49 537.00 | 173 750.00 | 124 213.00 |
FJ Net sales | 124 274.00 | 49 537.00 | 173 810.00 | 124 274.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 49 676.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 223 487.00 | |
FW Other purchases and external expenses | | | 21 684.00 | |
FX Taxes, duties, and similar payments | | | 1 818.00 | |
FY Salaries and Wages | | | 132 236.00 | |
FZ Social Security Contributions | | | 54 289.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 778.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 31 848.00 | |
GF Total Operating Expenses (II) | | | 257 651.00 | |
GG - OPERATING RESULT (I - II) | | | -34 164.00 | |
GR Interest and similar expenses | | | 4 165.00 | |
GU Total financial expenses (VI) | | | 4 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 329.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 47 096.00 | 85 293.00 | | 47 096.00 |
HA Exceptional income from management transactions | 214 385.00 | | | 214 385.00 |
HB Exceptional income from capital transactions | | 28 441.00 | | |
HC Reversals of provisions and transfers of expenses | 15 712.00 | 21 988.00 | | 15 712.00 |
HD Total exceptional income (VII) | 230 100.00 | 50 429.00 | | 230 100.00 |
HE Exceptional expenses on management operations | 2 580.00 | | | 2 580.00 |
HF Exceptional expenses on capital transactions | | 31 939.00 | | |
HH Total exceptional expenses (VIII) | 2 580.00 | 31 939.00 | | 2 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 227 520.00 | 18 490.00 | | 227 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 453 587.00 | 448 866.00 | | 453 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 264 395.00 | 578 832.00 | | 264 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 191.00 | -129 966.00 | | 189 191.00 |
| |
| 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 | 118 752 372.00 | | | 118 752 372.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 192.00 | |
I4 DECREASES Grand Total | | | 118 752 372.00 | |
IO DECREASES Total including other intangible assets | | | 118 629 182.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 87 997.00 | |
KD ACQUISITIONS Total including other intangible assets | 118 629 182.00 | | | 118 629 182.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 997.00 | | | 87 997.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 192.00 | | | 35 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 118 623 494.00 | 15 778.00 | | 118 623 494.00 |
PE DEPRECIATION Total including other intangible assets | 118 535 871.00 | 15 711.00 | | 118 535 871.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 823.00 | 67.00 | | 87 823.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 15 712.00 | | 15 712.00 | 15 712.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 650 000.00 | | | 650 000.00 |
6A on fixed assets – intangible | 77 800.00 | | | 77 800.00 |
6T Receivables | 2 580.00 | | 2 580.00 | 2 580.00 |
7B Total provisions for depreciation | 80 380.00 | | 2 580.00 | 80 380.00 |
7C Grand total | 746 092.00 | | 18 292.00 | 746 092.00 |
UE of which provisions and reversals: - Operating | | | 2 580.00 | |
UJ - Exceptional | | | 15 712.00 | |
| |
| 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 | 424 818.00 | 424 818.00 | | 424 818.00 |
8C Staff and Related Accounts | 27 145.00 | 27 145.00 | | 27 145.00 |
8D Social Security and Other Social Organizations | 63 837.00 | 63 837.00 | | 63 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 264.00 | 67 264.00 | | 67 264.00 |
UT Other financial assets | 31 380.00 | | | 31 380.00 |
UX Other trade receivables | 73 651.00 | | | 73 651.00 |
VB VAT | 39 201.00 | | | 39 201.00 |
VG Loans with a maturity of up to one year at origin | 263 779.00 | 85 999.00 | 177 780.00 | 263 779.00 |
VI Group and Associates | 36 996.00 | 36 996.00 | | 36 996.00 |
VJ Loans taken out during the year | 165 000.00 | | | 165 000.00 |
VK Loans repaid during the year | 42 960.00 | | | 42 960.00 |
VP Miscellaneous | 6 597.00 | | | 6 597.00 |
VQ Other Taxes, Duties, and Similar Debts | 83 391.00 | 83 391.00 | | 83 391.00 |
VS Prepaid expenses | 3 205.00 | | | 3 205.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 034.00 | 122 654.00 | 31 380.00 | 154 034.00 |
VW VAT | 8 070.00 | 8 070.00 | | 8 070.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 975 302.00 | 797 522.00 | 177 780.00 | 975 302.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 818.00 | 15 946.00 | | 1 818.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 943.00 | 10 187.00 | | 13 943.00 |
ST Other accounts | 4 778.00 | 15 117.00 | | 4 778.00 |
XQ Rental, rental and co-ownership charges | 1 788.00 | 3 460.00 | | 1 788.00 |
YP Average staff number | 5.00 | | | 5.00 |
YT Subcontracting | 1 175.00 | 24 210.00 | | 1 175.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 818.00 | 15 946.00 | | 1 818.00 |
YY Amount of VAT collected | 21 902.00 | 61 355.00 | | 21 902.00 |
YZ Total deductible VAT on goods and services | 6 278.00 | 18 792.00 | | 6 278.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 684.00 | 52 974.00 | | 21 684.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
