| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 135 549.00 | | 135 549.00 | 135 549.00 |
BD Other fixed assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 2 214 959.00 | | 2 214 959.00 | 2 214 959.00 |
BX Customers and related accounts | 266 856.00 | | 266 856.00 | 266 856.00 |
BZ Other receivables | 72 701.00 | | 72 701.00 | 72 701.00 |
CF Cash and cash equivalents | 117 543.00 | | 117 543.00 | 117 543.00 |
CJ TOTAL (II) | 457 100.00 | | 457 100.00 | 457 100.00 |
CM Bond redemption premiums (IV) | 68 639.00 | | 68 639.00 | 68 639.00 |
CO Grand total (0 to V) | 2 740 698.00 | | 2 740 698.00 | 2 740 698.00 |
CU Other investments | 2 059 410.00 | | 2 059 410.00 | 2 059 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 526 400.00 | 1 526 400.00 | | 1 526 400.00 |
DB Share, merger, contribution premiums, etc. | 58 384.00 | 58 384.00 | | 58 384.00 |
DD Legal reserve (1) | 92 381.00 | 92 381.00 | | 92 381.00 |
DH Retained earnings | -287 935.00 | -254 481.00 | | -287 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 743.00 | -33 453.00 | | -71 743.00 |
DL TOTAL (I) | 1 317 489.00 | 1 389 231.00 | | 1 317 489.00 |
DS Convertible Bond Issues | 793 180.00 | 793 180.00 | | 793 180.00 |
DU Loans and Debts from Credit Institutions (3) | 81.00 | | | 81.00 |
DX Trade payables and related accounts | 17 939.00 | 44 271.00 | | 17 939.00 |
DY Tax and social security liabilities | 240 045.00 | 461 342.00 | | 240 045.00 |
EA Other liabilities | 371 965.00 | 805 192.00 | | 371 965.00 |
EC TOTAL (IV) | 1 423 210.00 | 2 103 986.00 | | 1 423 210.00 |
EE Grand total (I to V) | 2 740 698.00 | 3 493 217.00 | | 2 740 698.00 |
EG Accrued income and payables due within one year | 1 423 210.00 | 1 317 107.00 | | 1 423 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 892 047.00 | | 892 047.00 | 892 047.00 |
FJ Net sales | 892 047.00 | | 892 047.00 | 892 047.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 967.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 895 015.00 | |
FW Other purchases and external expenses | | | 47 545.00 | |
FX Taxes, duties, and similar payments | | | 13 450.00 | |
FY Salaries and Wages | | | 573 105.00 | |
FZ Social Security Contributions | | | 252 607.00 | |
GE Other Expenses | | | 686.00 | |
GF Total Operating Expenses (II) | | | 887 393.00 | |
GG - OPERATING RESULT (I - II) | | | 7 622.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 948.00 | |
GP Total financial income (V) | | | 3 948.00 | |
GQ Financial allocations to depreciation and provisions | | | 40 999.00 | |
GR Interest and similar expenses | | | 42 314.00 | |
GU Total financial expenses (VI) | | | 83 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -79 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 967.00 | 26 133.00 | | 2 967.00 |
HL TOTAL REVENUE (I + III + V + VII) | 898 963.00 | 935 258.00 | | 898 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 970 706.00 | 968 711.00 | | 970 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 743.00 | -33 453.00 | | -71 743.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 2 214 959.00 | | | 2 214 959.00 |
I4 DECREASES Grand Total | 2 214 959.00 | | | 2 214 959.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 1.00 | | | 1.00 |
NC DECREASES Transfers to advances and down payments | 5.00 | | | 5.00 |
| |
| 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 | 793 180.00 | 793 180.00 | | 793 180.00 |
8B Suppliers and Related Accounts | 17 939.00 | 17 939.00 | | 17 939.00 |
8C Staff and Related Accounts | 77 270.00 | 77 270.00 | | 77 270.00 |
8D Social Security and Other Social Organizations | 98 668.00 | 98 668.00 | | 98 668.00 |
8K Other liabilities (including liabilities related to repo transactions) | 371 965.00 | 371 965.00 | | 371 965.00 |
UL Receivables related to investments | 135 549.00 | | 135 549.00 | 135 549.00 |
UX Other trade receivables | 266 856.00 | 266 856.00 | | 266 856.00 |
VB VAT | 57 637.00 | 57 637.00 | | 57 637.00 |
VG Loans with a maturity of up to one year at origin | 81.00 | 81.00 | | 81.00 |
VM Income taxes | 9 963.00 | 9 963.00 | | 9 963.00 |
VN Other taxes, similar payments | 5 101.00 | 5 101.00 | | 5 101.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 520.00 | 7 520.00 | | 7 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 475 106.00 | 339 557.00 | 135 549.00 | 475 106.00 |
VW VAT | 56 587.00 | 56 587.00 | | 56 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 423 210.00 | 1 423 210.00 | | 1 423 210.00 |
