| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 225 133.00 | 131 577.00 | 93 555.00 | 225 133.00 |
BJ TOTAL (I) | 7 468 691.00 | 209 652.00 | 7 259 038.00 | 7 468 691.00 |
BX Customers and related accounts | 41 809.00 | | 41 809.00 | 41 809.00 |
BZ Other receivables | 531 862.00 | | 531 862.00 | 531 862.00 |
CF Cash and cash equivalents | 75 038.00 | | 75 038.00 | 75 038.00 |
CH Prepaid expenses | 478.00 | | 478.00 | 478.00 |
CJ TOTAL (II) | 649 187.00 | | 649 187.00 | 649 187.00 |
CM Bond redemption premiums (IV) | 1 059 893.00 | | 1 059 893.00 | 1 059 893.00 |
CO Grand total (0 to V) | 9 177 771.00 | 209 652.00 | 8 968 119.00 | 9 177 771.00 |
CU Other investments | 7 243 558.00 | 78 075.00 | 7 165 483.00 | 7 243 558.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 108 293.00 | | | 5 108 293.00 |
DD Legal reserve (1) | 3 055.00 | | | 3 055.00 |
DG Other reserves | 58 047.00 | | | 58 047.00 |
DH Retained earnings | -498 531.00 | | | -498 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -282 320.00 | | | -282 320.00 |
DK Regulated provisions | 20 780.00 | | | 20 780.00 |
DL TOTAL (I) | 4 409 323.00 | | | 4 409 323.00 |
DS Convertible Bond Issues | 3 930 541.00 | | | 3 930 541.00 |
DU Loans and Debts from Credit Institutions (3) | 49 417.00 | | | 49 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 433 910.00 | | | 433 910.00 |
DX Trade payables and related accounts | 61 916.00 | | | 61 916.00 |
DY Tax and social security liabilities | 79 377.00 | | | 79 377.00 |
EA Other liabilities | 3 632.00 | | | 3 632.00 |
EC TOTAL (IV) | 4 558 795.00 | | | 4 558 795.00 |
EE Grand total (I to V) | 8 968 119.00 | | | 8 968 119.00 |
EG Accrued income and payables due within one year | 628 254.00 | | | 628 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 600 988.00 | | 600 988.00 | 600 988.00 |
FJ Net sales | 600 988.00 | | 600 988.00 | 600 988.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 352.00 | |
FQ Other income | | | 350.00 | |
FR Total operating income (I) | | | 612 690.00 | |
FW Other purchases and external expenses | | | 96 031.00 | |
FX Taxes, duties, and similar payments | | | 5 679.00 | |
FY Salaries and Wages | | | 380 896.00 | |
FZ Social Security Contributions | | | 149 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 026.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 677 294.00 | |
GG - OPERATING RESULT (I - II) | | | -64 603.00 | |
GQ Financial allocations to depreciation and provisions | | | 212 640.00 | |
GR Interest and similar expenses | | | 3 646.00 | |
GU Total financial expenses (VI) | | | 216 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -216 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -280 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 352.00 | | | 11 352.00 |
HE Exceptional expenses on management operations | 1 431.00 | | | 1 431.00 |
HH Total exceptional expenses (VIII) | 1 431.00 | | | 1 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 431.00 | | | -1 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 612 690.00 | | | 612 690.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 895 011.00 | | | 895 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -282 320.00 | | | -282 320.00 |
| |
| 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 | 7 468 691.00 | | | 7 468 691.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 225 133.00 | | | 225 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 243 558.00 | |
I4 DECREASES Grand Total | | | 7 468 691.00 | |
IN DECREASES Start-up, development, or research expenses | | | 225 133.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 243 558.00 | | | 7 243 558.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 86 551.00 | 45 027.00 | | 86 551.00 |
CY DEPRECIATION Start-up, development, or research expenses | 86 551.00 | 45 027.00 | | 86 551.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 780.00 | | | 20 780.00 |
| |
| 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 | 3 930 541.00 | | 3 930 541.00 | 3 930 541.00 |
8A Miscellaneous Loans and Financial Debts | 433 910.00 | 433 910.00 | | 433 910.00 |
8B Suppliers and Related Accounts | 61 917.00 | 61 917.00 | | 61 917.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 633.00 | 3 633.00 | | 3 633.00 |
UX Other trade receivables | 41 809.00 | | | 41 809.00 |
VH Loans with a maturity of more than one year at origin | 49 417.00 | 49 417.00 | | 49 417.00 |
VK Loans repaid during the year | 63 095.00 | | | 63 095.00 |
VP Miscellaneous | 531 862.00 | | | 531 862.00 |
VQ Other Taxes, Duties, and Similar Debts | 79 378.00 | 79 378.00 | | 79 378.00 |
VS Prepaid expenses | 478.00 | | | 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 574 149.00 | 574 149.00 | | 574 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 558 796.00 | 628 255.00 | 3 930 541.00 | 4 558 796.00 |
