| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 319.00 | 6 319.00 | | 6 319.00 |
BH Other financial assets | 115.00 | | 115.00 | 115.00 |
BJ TOTAL (I) | 2 216 328.00 | 6 319.00 | 2 210 009.00 | 2 216 328.00 |
BZ Other receivables | 570 283.00 | | 570 283.00 | 570 283.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 517 952.00 | | 517 952.00 | 517 952.00 |
CJ TOTAL (II) | 1 588 234.00 | | 1 588 234.00 | 1 588 234.00 |
CM Bond redemption premiums (IV) | 82 083.00 | | 82 083.00 | 82 083.00 |
CO Grand total (0 to V) | 3 886 646.00 | 6 319.00 | 3 880 326.00 | 3 886 646.00 |
CP Shares due in less than one year | 115.00 | | | 115.00 |
CU Other investments | 2 209 894.00 | | 2 209 894.00 | 2 209 894.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 330 000.00 | 1 330 000.00 | | 1 330 000.00 |
DD Legal reserve (1) | 108 846.00 | 101 115.00 | | 108 846.00 |
DG Other reserves | 736 210.00 | 589 311.00 | | 736 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 071.00 | 154 630.00 | | 4 071.00 |
DK Regulated provisions | 101 400.00 | 89 570.00 | | 101 400.00 |
DL TOTAL (I) | 2 280 527.00 | 2 264 626.00 | | 2 280 527.00 |
DS Convertible Bond Issues | 1 105 198.00 | 1 063 690.00 | | 1 105 198.00 |
DU Loans and Debts from Credit Institutions (3) | 40 986.00 | 432 304.00 | | 40 986.00 |
DV Miscellaneous Loans and Financial Debts (4) | 448 431.00 | 279 490.00 | | 448 431.00 |
DX Trade payables and related accounts | 4 926.00 | 4 844.00 | | 4 926.00 |
DY Tax and social security liabilities | 259.00 | 254.00 | | 259.00 |
EC TOTAL (IV) | 1 599 799.00 | 1 780 583.00 | | 1 599 799.00 |
EE Grand total (I to V) | 3 880 326.00 | 4 045 209.00 | | 3 880 326.00 |
EG Accrued income and payables due within one year | 494 601.00 | 466 893.00 | | 494 601.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40 986.00 | 39 281.00 | | 40 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 187 000.00 | | 187 000.00 | 187 000.00 |
FJ Net sales | 187 000.00 | | 187 000.00 | 187 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 187 000.00 | |
FW Other purchases and external expenses | | | 195 436.00 | |
FX Taxes, duties, and similar payments | | | 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 938.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 196 728.00 | |
GG - OPERATING RESULT (I - II) | | | -9 728.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 9 429.00 | |
GP Total financial income (V) | | | 109 429.00 | |
GQ Financial allocations to depreciation and provisions | | | 39 526.00 | |
GR Interest and similar expenses | | | 89 495.00 | |
GU Total financial expenses (VI) | | | 129 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 830.00 | 20 280.00 | | 11 830.00 |
HH Total exceptional expenses (VIII) | 11 830.00 | 20 280.00 | | 11 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 830.00 | -20 280.00 | | -11 830.00 |
HK Income tax | -45 220.00 | -46 544.00 | | -45 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 429.00 | 439 468.00 | | 296 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 292 358.00 | 284 838.00 | | 292 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 071.00 | 154 630.00 | | 4 071.00 |
| |
| 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 | 2 216 328.00 | | | 2 216 328.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 319.00 | | | 6 319.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 210 009.00 | |
I4 DECREASES Grand Total | | | 2 216 328.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 319.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 210 009.00 | | | 2 210 009.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 381.00 | 938.00 | | 5 381.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 381.00 | 938.00 | | 5 381.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 89 570.00 | 11 830.00 | | 89 570.00 |
7C Grand total | 89 570.00 | 11 830.00 | | 89 570.00 |
UJ - Exceptional | | 11 830.00 | | |
| |
| 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 | 1 105 198.00 | | 1 105 198.00 | 1 105 198.00 |
8B Suppliers and Related Accounts | 4 926.00 | 4 926.00 | | 4 926.00 |
UT Other financial assets | 115.00 | 115.00 | | 115.00 |
VB VAT | 4 860.00 | | | 4 860.00 |
VC Group and associates | 390 356.00 | | | 390 356.00 |
VG Loans with a maturity of up to one year at origin | 40 986.00 | 40 986.00 | | 40 986.00 |
VI Group and Associates | 448 431.00 | 448 431.00 | | 448 431.00 |
VK Loans repaid during the year | 392 857.00 | | | 392 857.00 |
VM Income taxes | 175 067.00 | | | 175 067.00 |
VQ Other Taxes, Duties, and Similar Debts | 259.00 | 259.00 | | 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 570 398.00 | 570 398.00 | | 570 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 599 799.00 | 494 601.00 | 1 105 198.00 | 1 599 799.00 |
