| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 000.00 | 2 000.00 | | 2 000.00 |
AR Technical installations, industrial equipment and tools | 1 421.00 | 1 421.00 | | 1 421.00 |
AT Other tangible assets | 28 546.00 | 21 546.00 | 7 000.00 | 28 546.00 |
BH Other financial assets | 380.00 | | 380.00 | 380.00 |
BJ TOTAL (I) | 257 556.00 | 24 968.00 | 232 588.00 | 257 556.00 |
BT Goods | 436 399.00 | 50 000.00 | 386 399.00 | 436 399.00 |
BX Customers and related accounts | 800.00 | | 800.00 | 800.00 |
BZ Other receivables | 926 987.00 | | 926 987.00 | 926 987.00 |
CD Marketable securities | 1 129 873.00 | 167 382.00 | 962 491.00 | 1 129 873.00 |
CF Cash and cash equivalents | 15 787.00 | | 15 787.00 | 15 787.00 |
CH Prepaid expenses | 1 333.00 | | 1 333.00 | 1 333.00 |
CJ TOTAL (II) | 2 511 179.00 | 217 382.00 | 2 293 797.00 | 2 511 179.00 |
CO Grand total (0 to V) | 2 768 735.00 | 242 350.00 | 2 526 385.00 | 2 768 735.00 |
CU Other investments | 225 208.00 | | 225 208.00 | 225 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 415 000.00 | 1 415 000.00 | | 1 415 000.00 |
DD Legal reserve (1) | 38 137.00 | 31 875.00 | | 38 137.00 |
DG Other reserves | 598 120.00 | 479 151.00 | | 598 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -100 509.00 | 125 230.00 | | -100 509.00 |
DL TOTAL (I) | 1 950 749.00 | 2 051 257.00 | | 1 950 749.00 |
DQ Provisions for Expenses | 23 000.00 | 23 000.00 | | 23 000.00 |
DR TOTAL (IV) | 23 000.00 | 23 000.00 | | 23 000.00 |
DU Loans and Debts from Credit Institutions (3) | 110 468.00 | 131 859.00 | | 110 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 401 730.00 | 502 978.00 | | 401 730.00 |
DX Trade payables and related accounts | 18 773.00 | 41 925.00 | | 18 773.00 |
DY Tax and social security liabilities | 21 496.00 | 30 197.00 | | 21 496.00 |
EA Other liabilities | 170.00 | 24 210.00 | | 170.00 |
EC TOTAL (IV) | 552 636.00 | 731 169.00 | | 552 636.00 |
EE Grand total (I to V) | 2 526 385.00 | 2 805 427.00 | | 2 526 385.00 |
EG Accrued income and payables due within one year | 464 525.00 | 620 976.00 | | 464 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 109 149.00 | | 109 149.00 | 109 149.00 |
FJ Net sales | 109 149.00 | | 109 149.00 | 109 149.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5 825.00 | |
FR Total operating income (I) | | | 114 974.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 89 677.00 | |
FX Taxes, duties, and similar payments | | | 5 741.00 | |
FY Salaries and Wages | | | 66 850.00 | |
FZ Social Security Contributions | | | 19 537.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 181 807.00 | |
GG - OPERATING RESULT (I - II) | | | -66 833.00 | |
GL Other interest and similar income | | | 48 952.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 85 315.00 | |
GP Total financial income (V) | | | 134 267.00 | |
GQ Financial allocations to depreciation and provisions | | | 167 382.00 | |
GR Interest and similar expenses | | | 4 680.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 172 063.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37 795.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -104 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 119.00 | 3 813.00 | | 4 119.00 |
HB Exceptional income from capital transactions | | 42 000.00 | | |
HD Total exceptional income (VII) | 4 119.00 | 45 813.00 | | 4 119.00 |
HF Exceptional expenses on capital transactions | | 20 625.00 | | |
HH Total exceptional expenses (VIII) | | 20 625.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 119.00 | 25 188.00 | | 4 119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 361.00 | 524 119.00 | | 253 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 353 870.00 | 398 888.00 | | 353 870.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -100 509.00 | 125 230.00 | | -100 509.00 |
| |
| 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 | 257 556.00 | | | 257 556.00 |
I3 DECREASES Total Financial Fixed Assets | | | 225 588.00 | |
I4 DECREASES Grand Total | | | 257 556.00 | |
IO DECREASES Total including other intangible assets | | | 2 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 968.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 000.00 | | | 2 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 968.00 | | | 29 968.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 225 588.00 | | | 225 588.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 968.00 | | | 24 968.00 |
PE DEPRECIATION Total including other intangible assets | 2 000.00 | | | 2 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 968.00 | | | 22 968.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 23 000.00 | | | 23 000.00 |
6N Inventories and work in progress | 50 000.00 | | | 50 000.00 |
6X Other provisions for depreciation | | 167 382.00 | | |
7B Total provisions for depreciation | 50 000.00 | 167 382.00 | | 50 000.00 |
7C Grand total | 73 000.00 | 167 382.00 | | 73 000.00 |
UG - Financial | | 167 382.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 400.00 | 1 400.00 | | 1 400.00 |
8B Suppliers and Related Accounts | 18 773.00 | 18 773.00 | | 18 773.00 |
8C Staff and Related Accounts | 8 709.00 | 8 709.00 | | 8 709.00 |
8D Social Security and Other Social Organizations | 5 681.00 | 5 681.00 | | 5 681.00 |
8K Other liabilities (including liabilities related to repo transactions) | 170.00 | 170.00 | | 170.00 |
UT Other financial assets | 380.00 | | | 380.00 |
UX Other trade receivables | 800.00 | | | 800.00 |
VB VAT | 10 606.00 | | | 10 606.00 |
VC Group and associates | 912 014.00 | | | 912 014.00 |
VG Loans with a maturity of up to one year at origin | 275.00 | 275.00 | | 275.00 |
VH Loans with a maturity of more than one year at origin | 110 193.00 | 22 082.00 | 88 111.00 | 110 193.00 |
VI Group and Associates | 400 330.00 | 400 330.00 | | 400 330.00 |
VK Loans repaid during the year | 21 302.00 | | | 21 302.00 |
VM Income taxes | 3 535.00 | | | 3 535.00 |
VP Miscellaneous | 832.00 | | | 832.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 509.00 | 2 509.00 | | 2 509.00 |
VS Prepaid expenses | 1 333.00 | | | 1 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 929 500.00 | 929 120.00 | 380.00 | 929 500.00 |
VW VAT | 4 597.00 | 4 597.00 | | 4 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 552 636.00 | 464 525.00 | 88 111.00 | 552 636.00 |
