| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 32 312 611.00 | 31 339 410.00 | 973 201.00 | 32 312 611.00 |
AH Goodwill | 134 365.00 | | 134 365.00 | 134 365.00 |
AJ Other Intangible Assets | 3 037 327.00 | | 3 037 327.00 | 3 037 327.00 |
AT Other tangible assets | 14 786.00 | 8 387.00 | 6 399.00 | 14 786.00 |
BH Other financial assets | 9 600.00 | | 9 600.00 | 9 600.00 |
BJ TOTAL (I) | 35 508 690.00 | 31 347 797.00 | 4 160 892.00 | 35 508 690.00 |
BX Customers and related accounts | 12 232.00 | | 12 232.00 | 12 232.00 |
BZ Other receivables | 1 047 522.00 | | 1 047 522.00 | 1 047 522.00 |
CF Cash and cash equivalents | 5 281 671.00 | | 5 281 671.00 | 5 281 671.00 |
CH Prepaid expenses | 731.00 | | 731.00 | 731.00 |
CJ TOTAL (II) | 6 342 157.00 | | 6 342 157.00 | 6 342 157.00 |
CO Grand total (0 to V) | 41 850 846.00 | 31 347 797.00 | 10 503 049.00 | 41 850 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 700.00 | 45 700.00 | | 45 700.00 |
DD Legal reserve (1) | 4 570.00 | 4 570.00 | | 4 570.00 |
DH Retained earnings | -28 715.00 | 485 409.00 | | -28 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 354.00 | 23 026.00 | | 139 354.00 |
DJ Investment subsidies | 258 000.00 | 177 300.00 | | 258 000.00 |
DL TOTAL (I) | 418 909.00 | 736 005.00 | | 418 909.00 |
DU Loans and Debts from Credit Institutions (3) | 6 272 730.00 | 8 616 403.00 | | 6 272 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 355 000.00 | 475 000.00 | | 355 000.00 |
DX Trade payables and related accounts | 143 857.00 | 242 634.00 | | 143 857.00 |
DY Tax and social security liabilities | 86 213.00 | 442 624.00 | | 86 213.00 |
EA Other liabilities | 3 226 340.00 | 1 084 217.00 | | 3 226 340.00 |
EB Prepaid income (2) | | 194 968.00 | | |
EC TOTAL (IV) | 10 084 140.00 | 11 055 846.00 | | 10 084 140.00 |
EE Grand total (I to V) | 10 503 049.00 | 11 791 851.00 | | 10 503 049.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 310 202.00 | | 2 310 202.00 | 2 310 202.00 |
FJ Net sales | 2 310 202.00 | | 2 310 202.00 | 2 310 202.00 |
FN Capitalized production | | | 2 811 726.00 | |
FO Operating subsidies | | | 46 374.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 156 092.00 | |
FQ Other income | | | 141 744.00 | |
FR Total operating income (I) | | | 5 466 138.00 | |
FW Other purchases and external expenses | | | 570 356.00 | |
FX Taxes, duties, and similar payments | | | 18 942.00 | |
FY Salaries and Wages | | | 1 699 130.00 | |
FZ Social Security Contributions | | | 826 463.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 301 110.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 223 745.00 | |
GF Total Operating Expenses (II) | | | 5 639 746.00 | |
GG - OPERATING RESULT (I - II) | | | -173 607.00 | |
GI Supported loss or transferred profit (IV) | | | 45 000.00 | |
GL Other interest and similar income | | | 1 865.00 | |
GN Positive exchange differences | | | 79.00 | |
GP Total financial income (V) | | | 1 944.00 | |
GR Interest and similar expenses | | | 29 550.00 | |
GS Negative differences of foreign exchange | | | 119.00 | |
GU Total financial expenses (VI) | | | 29 669.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 725.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -246 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 58 900.00 | | |
HD Total exceptional income (VII) | | 58 900.00 | | |
HE Exceptional expenses on management operations | | 20.00 | | |
HF Exceptional expenses on capital transactions | 183 161.00 | 66 776.00 | | 183 161.00 |
HH Total exceptional expenses (VIII) | 183 161.00 | 66 796.00 | | 183 161.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -183 161.00 | -7 896.00 | | -183 161.00 |
HK Income tax | -568 847.00 | -172 052.00 | | -568 847.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 468 082.00 | 2 337 017.00 | | 5 468 082.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 328 729.00 | 2 313 991.00 | | 5 328 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 354.00 | 23 026.00 | | 139 354.00 |
| |
| 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 | 33 441 591.00 | | 2 929 087.00 | 33 441 591.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 9 921.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 9 921.00 | 9 600.00 | |
I4 DECREASES Grand Total | 668 907.00 | 193 082.00 | 35 508 689.00 | 668 907.00 |
IO DECREASES Total including other intangible assets | 668 907.00 | 183 161.00 | 35 484 303.00 | 668 907.00 |
IY DECREASES Total Tangible Fixed Assets | | | 14 786.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 423 728.00 | | 2 912 643.00 | 33 423 728.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 942.00 | | 6 844.00 | 7 942.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 921.00 | | 9 600.00 | 9 921.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 791 688.00 | 2 301 110.00 | | 28 791 688.00 |
PE DEPRECIATION Total including other intangible assets | 28 784 314.00 | 2 300 095.00 | | 28 784 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 373.00 | 1 014.00 | | 7 373.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 255 000.00 | | | 255 000.00 |
7B Total provisions for depreciation | 255 000.00 | | | 255 000.00 |
7C Grand total | 255 000.00 | | | 255 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 355 000.00 | 355 000.00 | | 355 000.00 |
8B Suppliers and Related Accounts | 143 857.00 | 143 857.00 | | 143 857.00 |
8C Staff and Related Accounts | 21 342.00 | 21 342.00 | | 21 342.00 |
8D Social Security and Other Social Organizations | 47 110.00 | 47 110.00 | | 47 110.00 |
8E Income Taxes | 8 661.00 | 8 661.00 | | 8 661.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 226 340.00 | 3 226 340.00 | | 3 226 340.00 |
UT Other financial assets | 9 600.00 | 9 600.00 | | 9 600.00 |
UX Other trade receivables | 12 232.00 | 12 232.00 | | 12 232.00 |
UY Staff and related accounts | 8 621.00 | 8 621.00 | | 8 621.00 |
VB VAT | 40 493.00 | 40 493.00 | | 40 493.00 |
VC Group and associates | 230 331.00 | 245 631.00 | | 230 331.00 |
VH Loans with a maturity of more than one year at origin | 6 272 730.00 | 6 272 730.00 | | 6 272 730.00 |
VM Income taxes | 752 777.00 | 752 777.00 | | 752 777.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 530.00 | 4 530.00 | | 4 530.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 300.00 | 15 300.00 | | 15 300.00 |
VS Prepaid expenses | 731.00 | 731.00 | | 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 070 086.00 | 1 070 086.00 | | 1 070 086.00 |
VW VAT | 4 570.00 | 4 570.00 | | 4 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 084 140.00 | 10 084 140.00 | | 10 084 140.00 |
