| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 39 289.00 | 19 666.00 | 19 622.00 | 39 289.00 |
BJ TOTAL (I) | 4 201 162.00 | 19 666.00 | 4 181 496.00 | 4 201 162.00 |
BZ Other receivables | 190 797.00 | | 190 797.00 | 190 797.00 |
CF Cash and cash equivalents | 365 939.00 | | 365 939.00 | 365 939.00 |
CH Prepaid expenses | 1 458.00 | | 1 458.00 | 1 458.00 |
CJ TOTAL (II) | 558 194.00 | | 558 194.00 | 558 194.00 |
CO Grand total (0 to V) | 4 765 741.00 | 19 666.00 | 4 746 075.00 | 4 765 741.00 |
CS Evaluated investments - equity method | 4 161 873.00 | | 4 161 873.00 | 4 161 873.00 |
CW Deferred expenses or loan issuance costs | 6 385.00 | | 6 385.00 | 6 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 728 638.00 | 1 660 034.00 | | 1 728 638.00 |
DB Share, merger, contribution premiums, etc. | 21 395.00 | | | 21 395.00 |
DD Legal reserve (1) | 15 046.00 | | | 15 046.00 |
DG Other reserves | 235 864.00 | | | 235 864.00 |
DH Retained earnings | | -83 279.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 242 204.00 | 384 189.00 | | 242 204.00 |
DK Regulated provisions | 12 084.00 | 7 309.00 | | 12 084.00 |
DL TOTAL (I) | 2 255 230.00 | 1 968 252.00 | | 2 255 230.00 |
DP Provisions for Risks | 66 784.00 | 26 937.00 | | 66 784.00 |
DR TOTAL (IV) | 66 784.00 | 26 937.00 | | 66 784.00 |
DS Convertible Bond Issues | 300 000.00 | 300 000.00 | | 300 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 576 462.00 | 1 891 244.00 | | 1 576 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 736.00 | 261 194.00 | | 291 736.00 |
DX Trade payables and related accounts | 8 910.00 | 11 544.00 | | 8 910.00 |
DY Tax and social security liabilities | 246 771.00 | 180 141.00 | | 246 771.00 |
EA Other liabilities | 182.00 | 182.00 | | 182.00 |
EC TOTAL (IV) | 2 424 060.00 | 2 644 305.00 | | 2 424 060.00 |
EE Grand total (I to V) | 4 746 075.00 | 4 639 495.00 | | 4 746 075.00 |
EG Accrued income and payables due within one year | 1 166 918.00 | 770 373.00 | | 1 166 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 866 376.00 | |
FJ Net sales | | | 866 376.00 | |
FR Total operating income (I) | | | 866 376.00 | |
FW Other purchases and external expenses | | | 43 411.00 | |
FX Taxes, duties, and similar payments | | | 8 753.00 | |
FY Salaries and Wages | | | 524 410.00 | |
FZ Social Security Contributions | | | 267 358.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 318.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 853 261.00 | |
GG - OPERATING RESULT (I - II) | | | 13 116.00 | |
GL Other interest and similar income | | | 300 000.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 300 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 39 847.00 | |
GR Interest and similar expenses | | | 48 210.00 | |
GU Total financial expenses (VI) | | | 88 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 211 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 225 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 43.00 | 95.00 | | 43.00 |
HG Exceptional depreciation and provisions | 4 775.00 | 4 775.00 | | 4 775.00 |
HH Total exceptional expenses (VIII) | 4 818.00 | 4 870.00 | | 4 818.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 818.00 | -4 870.00 | | -4 818.00 |
HK Income tax | -21 964.00 | -27 079.00 | | -21 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 166 376.00 | 1 268 569.00 | | 1 166 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 924 172.00 | 884 380.00 | | 924 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 242 204.00 | 384 189.00 | | 242 204.00 |
| |
| 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 | 4 201 162.00 | | | 4 201 162.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 39 289.00 | | | 39 289.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 161 873.00 | |
I4 DECREASES Grand Total | | | 4 201 162.00 | |
IN DECREASES Start-up, development, or research expenses | | | 39 289.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 161 873.00 | | | 4 161 873.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 808.00 | 7 858.00 | 19 666.00 | 11 808.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 808.00 | 7 858.00 | 19 666.00 | 11 808.00 |
| |
| 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 | 300 000.00 | 300 000.00 | | 300 000.00 |
8A Miscellaneous Loans and Financial Debts | 291 736.00 | 291 736.00 | | 291 736.00 |
8B Suppliers and Related Accounts | 8 910.00 | 8 910.00 | | 8 910.00 |
8C Staff and Related Accounts | 96 784.00 | 96 784.00 | | 96 784.00 |
8D Social Security and Other Social Organizations | 90 449.00 | 90 449.00 | | 90 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 182.00 | 182.00 | | 182.00 |
VB VAT | 2 582.00 | | | 2 582.00 |
VC Group and associates | 185 209.00 | | | 185 209.00 |
VH Loans with a maturity of more than one year at origin | 1 576 462.00 | 319 319.00 | 1 257 143.00 | 1 576 462.00 |
VK Loans repaid during the year | 314 286.00 | | | 314 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 643.00 | 44 643.00 | | 44 643.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 005.00 | | | 3 005.00 |
VS Prepaid expenses | 1 458.00 | | | 1 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 255.00 | 192 255.00 | | 192 255.00 |
VW VAT | 14 895.00 | 14 895.00 | | 14 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 424 060.00 | 1 166 918.00 | 1 257 143.00 | 2 424 060.00 |
