| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 82 423.00 | 82 423.00 | | 82 423.00 |
BB Receivables related to investments | 317 138.00 | | 317 138.00 | 317 138.00 |
BH Other financial assets | 32 500.00 | | 32 500.00 | 32 500.00 |
BJ TOTAL (I) | 5 796 041.00 | 442 423.00 | 5 353 618.00 | 5 796 041.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 19 680.00 | | 19 680.00 | 19 680.00 |
BZ Other receivables | 225 799.00 | | 225 799.00 | 225 799.00 |
CF Cash and cash equivalents | 687.00 | | 687.00 | 687.00 |
CH Prepaid expenses | 23 771.00 | | 23 771.00 | 23 771.00 |
CJ TOTAL (II) | 269 937.00 | | 269 937.00 | 269 937.00 |
CM Bond redemption premiums (IV) | 33 718.00 | | 33 718.00 | 33 718.00 |
CO Grand total (0 to V) | 6 099 696.00 | 442 423.00 | 5 657 273.00 | 6 099 696.00 |
CU Other investments | 5 363 980.00 | 360 000.00 | 5 003 980.00 | 5 363 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 2 038 209.00 | 1 814 717.00 | | 2 038 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 265.00 | 223 492.00 | | 167 265.00 |
DL TOTAL (I) | 2 271 475.00 | 2 104 209.00 | | 2 271 475.00 |
DS Convertible Bond Issues | 1 383 937.00 | 1 309 500.00 | | 1 383 937.00 |
DU Loans and Debts from Credit Institutions (3) | 505 972.00 | 523 155.00 | | 505 972.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 322 177.00 | 384 117.00 | | 1 322 177.00 |
DX Trade payables and related accounts | 150 569.00 | 134 016.00 | | 150 569.00 |
DY Tax and social security liabilities | 3 460.00 | 3 150.00 | | 3 460.00 |
EA Other liabilities | 19 683.00 | 1 118 308.00 | | 19 683.00 |
EC TOTAL (IV) | 3 385 796.00 | 3 472 246.00 | | 3 385 796.00 |
EE Grand total (I to V) | 5 657 273.00 | 5 576 455.00 | | 5 657 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 400.00 | | 131 400.00 | 131 400.00 |
FJ Net sales | 131 400.00 | | 131 400.00 | 131 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 422.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 131 824.00 | |
FW Other purchases and external expenses | | | 205 970.00 | |
FX Taxes, duties, and similar payments | | | 5 033.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 211 005.00 | |
GG - OPERATING RESULT (I - II) | | | -79 181.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 198.00 | |
GO Net income from sales of marketable securities | | | 418 910.00 | |
GP Total financial income (V) | | | 454 108.00 | |
GQ Financial allocations to depreciation and provisions | | | 80 922.00 | |
GR Interest and similar expenses | | | 138 539.00 | |
GU Total financial expenses (VI) | | | 219 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 234 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 31 000.00 | | |
HD Total exceptional income (VII) | | 31 000.00 | | |
HE Exceptional expenses on management operations | 104 548.00 | 2 506.00 | | 104 548.00 |
HF Exceptional expenses on capital transactions | | 7 838.00 | | |
HH Total exceptional expenses (VIII) | 104 548.00 | 10 344.00 | | 104 548.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -104 548.00 | 20 656.00 | | -104 548.00 |
HK Income tax | -116 347.00 | -116 029.00 | | -116 347.00 |
HL TOTAL REVENUE (I + III + V + VII) | 585 932.00 | 490 348.00 | | 585 932.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 418 666.00 | 266 856.00 | | 418 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 265.00 | 223 492.00 | | 167 265.00 |
HP References: Equipment leasing | 42 391.00 | 31 256.00 | | 42 391.00 |
| |
| 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 | 5 747 417.00 | | 48 625.00 | 5 747 417.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 82 423.00 | | | 82 423.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 713 618.00 | |
I4 DECREASES Grand Total | | | 5 796 041.00 | |
IN DECREASES Start-up, development, or research expenses | | | 82 423.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 664 994.00 | | 48 625.00 | 5 664 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 423.00 | | | 82 423.00 |
CY DEPRECIATION Start-up, development, or research expenses | 82 423.00 | | | 82 423.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 360 000.00 | | | 360 000.00 |
7C Grand total | 360 000.00 | | | 360 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 383 937.00 | 1 383 937.00 | | 1 383 937.00 |
8A Miscellaneous Loans and Financial Debts | 980 274.00 | | 980 274.00 | 980 274.00 |
8B Suppliers and Related Accounts | 150 569.00 | 150 569.00 | | 150 569.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 683.00 | | 19 683.00 | 19 683.00 |
UL Receivables related to investments | 317 138.00 | | | 317 138.00 |
UT Other financial assets | 32 500.00 | | | 32 500.00 |
UX Other trade receivables | 19 680.00 | | | 19 680.00 |
VB VAT | 25 306.00 | | | 25 306.00 |
VC Group and associates | 100 825.00 | | | 100 825.00 |
VG Loans with a maturity of up to one year at origin | 28 985.00 | 28 985.00 | | 28 985.00 |
VH Loans with a maturity of more than one year at origin | 476 987.00 | 176 987.00 | 209 543.00 | 476 987.00 |
VI Group and Associates | 341 903.00 | | 341 903.00 | 341 903.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 428 295.00 | | | 428 295.00 |
VM Income taxes | 82 901.00 | | | 82 901.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 230.00 | 1 230.00 | | 1 230.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 767.00 | | | 16 767.00 |
VS Prepaid expenses | 23 771.00 | | | 23 771.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 618 888.00 | 168 424.00 | 450 463.00 | 618 888.00 |
VW VAT | 2 230.00 | 2 230.00 | | 2 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 385 798.00 | 1 743 938.00 | 1 551 403.00 | 3 385 798.00 |
