| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 706 077.00 | 224 011.00 | 1 482 066.00 | 1 706 077.00 |
BX Customers and related accounts | 87 318.00 | | 87 318.00 | 87 318.00 |
BZ Other receivables | 1 999.00 | | 1 999.00 | 1 999.00 |
CF Cash and cash equivalents | 45 908.00 | | 45 908.00 | 45 908.00 |
CH Prepaid expenses | 1 644.00 | | 1 644.00 | 1 644.00 |
CJ TOTAL (II) | 136 868.00 | | 136 868.00 | 136 868.00 |
CM Bond redemption premiums (IV) | 44 193.00 | | 44 193.00 | 44 193.00 |
CO Grand total (0 to V) | 1 887 139.00 | 224 011.00 | 1 663 128.00 | 1 887 139.00 |
CU Other investments | 1 705 894.00 | 224 011.00 | 1 481 883.00 | 1 705 894.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 670.00 | 105 670.00 | | 105 670.00 |
DB Share, merger, contribution premiums, etc. | 243 865.00 | 243 865.00 | | 243 865.00 |
DD Legal reserve (1) | 10 567.00 | 10 567.00 | | 10 567.00 |
DE Statutory or contractual reserves | 487 675.00 | 415 646.00 | | 487 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 660.00 | 72 029.00 | | 49 660.00 |
DL TOTAL (I) | 897 437.00 | 847 777.00 | | 897 437.00 |
DS Convertible Bond Issues | 213 276.00 | 213 276.00 | | 213 276.00 |
DU Loans and Debts from Credit Institutions (3) | 383 868.00 | 451 879.00 | | 383 868.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 077.00 | 46 870.00 | | 101 077.00 |
DX Trade payables and related accounts | 14 352.00 | 4 757.00 | | 14 352.00 |
DY Tax and social security liabilities | 52 473.00 | 40 447.00 | | 52 473.00 |
EA Other liabilities | 646.00 | 12 870.00 | | 646.00 |
EC TOTAL (IV) | 765 691.00 | 770 098.00 | | 765 691.00 |
EE Grand total (I to V) | 1 663 128.00 | 1 617 875.00 | | 1 663 128.00 |
EG Accrued income and payables due within one year | 452 546.00 | 387 603.00 | | 452 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 158 366.00 | | 158 366.00 | 158 366.00 |
FJ Net sales | 158 366.00 | | 158 366.00 | 158 366.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 665.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 169 031.00 | |
FW Other purchases and external expenses | | | 30 017.00 | |
FX Taxes, duties, and similar payments | | | 2 658.00 | |
FY Salaries and Wages | | | 85 178.00 | |
FZ Social Security Contributions | | | 44 589.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 162 447.00 | |
GG - OPERATING RESULT (I - II) | | | 6 585.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 72 901.00 | |
GP Total financial income (V) | | | 72 901.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 039.00 | |
GR Interest and similar expenses | | | 18 788.00 | |
GU Total financial expenses (VI) | | | 29 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 665.00 | 2 474.00 | | 10 665.00 |
A2 TOTAL ASSETS | | 7 732.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 241 932.00 | 543 680.00 | | 241 932.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 273.00 | 471 650.00 | | 192 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 660.00 | 72 029.00 | | 49 660.00 |
| |
| 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 | 1 706 077.00 | | | 1 706 077.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 706 077.00 | |
I4 DECREASES Grand Total | | | 1 706 077.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 706 077.00 | | | 1 706 077.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 232.00 | | 11 039.00 | 55 232.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 232.00 | | 11 039.00 | 55 232.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 296 912.00 | | 72 901.00 | 296 912.00 |
7C Grand total | 296 912.00 | | 72 901.00 | 296 912.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 72 901.00 | |
| |
| 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 | 213 276.00 | 213 276.00 | | 213 276.00 |
8B Suppliers and Related Accounts | 14 352.00 | 14 352.00 | | 14 352.00 |
8C Staff and Related Accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
8D Social Security and Other Social Organizations | 20 714.00 | 20 714.00 | | 20 714.00 |
8K Other liabilities (including liabilities related to repo transactions) | 646.00 | 646.00 | | 646.00 |
UT Other financial assets | 30.00 | | | 30.00 |
UX Other trade receivables | 87 318.00 | | | 87 318.00 |
VB VAT | 1 159.00 | | | 1 159.00 |
VG Loans with a maturity of up to one year at origin | 1 468.00 | 1 468.00 | | 1 468.00 |
VH Loans with a maturity of more than one year at origin | 382 399.00 | 69 254.00 | 293 867.00 | 382 399.00 |
VI Group and Associates | 101 077.00 | 101 077.00 | | 101 077.00 |
VK Loans repaid during the year | 67 778.00 | | | 67 778.00 |
VM Income taxes | 840.00 | | | 840.00 |
VS Prepaid expenses | 1 644.00 | | | 1 644.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 991.00 | 90 961.00 | 30.00 | 90 991.00 |
VW VAT | 26 759.00 | 26 759.00 | | 26 759.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 765 691.00 | 452 546.00 | 293 867.00 | 765 691.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
