| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 199 010.00 | 39 802.00 | 159 208.00 | 199 010.00 |
BH Other financial assets | 8 439.00 | | 8 439.00 | 8 439.00 |
BJ TOTAL (I) | 436 123.00 | 268 476.00 | 167 647.00 | 436 123.00 |
BX Customers and related accounts | 26 228.00 | | 26 228.00 | 26 228.00 |
BZ Other receivables | 74 216.00 | | 74 216.00 | 74 216.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 100 444.00 | | 100 444.00 | 100 444.00 |
CO Grand total (0 to V) | 536 567.00 | 268 476.00 | 268 091.00 | 536 567.00 |
CP Shares due in less than one year | 8 439.00 | | | 8 439.00 |
CU Other investments | 228 674.00 | 228 674.00 | | 228 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 305 000.00 | 305 000.00 | | 305 000.00 |
DB Share, merger, contribution premiums, etc. | 26 729.00 | 26 729.00 | | 26 729.00 |
DD Legal reserve (1) | 12 218.00 | 12 218.00 | | 12 218.00 |
DF Regulated reserves (1) | 107 394.00 | 107 394.00 | | 107 394.00 |
DH Retained earnings | -692 922.00 | -571 020.00 | | -692 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -217 847.00 | -121 902.00 | | -217 847.00 |
DL TOTAL (I) | -459 427.00 | -241 580.00 | | -459 427.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260.00 | 360.00 | | 260.00 |
DW Advances and down payments received on current orders | 160 071.00 | 160 071.00 | | 160 071.00 |
DX Trade payables and related accounts | 436 603.00 | 439 113.00 | | 436 603.00 |
DY Tax and social security liabilities | 613.00 | 472.00 | | 613.00 |
EA Other liabilities | 129 941.00 | 122 434.00 | | 129 941.00 |
EC TOTAL (IV) | 727 519.00 | 722 451.00 | | 727 519.00 |
EE Grand total (I to V) | 268 091.00 | 480 871.00 | | 268 091.00 |
EG Accrued income and payables due within one year | 567 447.00 | 562 380.00 | | 567 447.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30.00 | | | 30.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 039.00 | | 6 039.00 | 6 039.00 |
FG Production sold - services | | | | |
FJ Net sales | 6 039.00 | | 6 039.00 | 6 039.00 |
FR Total operating income (I) | | | 6 039.00 | |
FW Other purchases and external expenses | | | 16 059.00 | |
FX Taxes, duties, and similar payments | | | 439.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 901.00 | |
GE Other Expenses | | | 160 071.00 | |
GF Total Operating Expenses (II) | | | 196 471.00 | |
GG - OPERATING RESULT (I - II) | | | -190 431.00 | |
GR Interest and similar expenses | | | 90.00 | |
GU Total financial expenses (VI) | | | 90.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -90.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -190 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 115.00 | | | 115.00 |
HD Total exceptional income (VII) | 115.00 | | | 115.00 |
HE Exceptional expenses on management operations | 27 440.00 | 2 000.00 | | 27 440.00 |
HH Total exceptional expenses (VIII) | 27 440.00 | 2 000.00 | | 27 440.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 325.00 | -2 000.00 | | -27 325.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 154.00 | 32 913.00 | | 6 154.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 224 001.00 | 154 816.00 | | 224 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -217 847.00 | -121 902.00 | | -217 847.00 |
| |
| 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 | 436 123.00 | | | 436 123.00 |
I3 DECREASES Total Financial Fixed Assets | | | 237 113.00 | |
I4 DECREASES Grand Total | | | 436 123.00 | |
IO DECREASES Total including other intangible assets | | | 199 010.00 | |
KD ACQUISITIONS Total including other intangible assets | 199 010.00 | | | 199 010.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 237 113.00 | | | 237 113.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 19 901.00 | 19 901.00 | | 19 901.00 |
7B Total provisions for depreciation | 248 575.00 | 19 901.00 | | 248 575.00 |
7C Grand total | 248 575.00 | 19 901.00 | | 248 575.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 19 901.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 436 603.00 | 436 603.00 | | 436 603.00 |
8K Other liabilities (including liabilities related to repo transactions) | 129 941.00 | 129 941.00 | | 129 941.00 |
UT Other financial assets | 8 439.00 | | 8 439.00 | 8 439.00 |
UX Other trade receivables | 26 228.00 | 26 228.00 | | 26 228.00 |
VB VAT | 72 911.00 | 72 911.00 | | 72 911.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 260.00 | 260.00 | | 260.00 |
VQ Other Taxes, Duties, and Similar Debts | 141.00 | 141.00 | | 141.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 305.00 | 1 305.00 | | 1 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 883.00 | 100 444.00 | 8 439.00 | 108 883.00 |
VW VAT | 472.00 | 472.00 | | 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 567 447.00 | 567 447.00 | | 567 447.00 |
