| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 39 926.00 | 39 926.00 | | 39 926.00 |
AR Technical installations, industrial equipment and tools | 364.00 | 364.00 | | 364.00 |
AT Other tangible assets | 35 016.00 | 35 016.00 | | 35 016.00 |
BB Receivables related to investments | 479 461.00 | 479 461.00 | | 479 461.00 |
BD Other fixed assets | 564.00 | | 564.00 | 564.00 |
BJ TOTAL (I) | 4 998 639.00 | 1 905 747.00 | 3 092 892.00 | 4 998 639.00 |
BV Advances and down payments on orders | 450.00 | | 450.00 | 450.00 |
BX Customers and related accounts | 262 661.00 | | 262 661.00 | 262 661.00 |
BZ Other receivables | 336 554.00 | 115 766.00 | 220 788.00 | 336 554.00 |
CF Cash and cash equivalents | 35 306.00 | | 35 306.00 | 35 306.00 |
CJ TOTAL (II) | 634 971.00 | 115 766.00 | 519 205.00 | 634 971.00 |
CO Grand total (0 to V) | 5 633 610.00 | 2 021 513.00 | 3 612 097.00 | 5 633 610.00 |
CU Other investments | 4 443 308.00 | 1 350 979.00 | 3 092 328.00 | 4 443 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 300 500.00 | 3 300 500.00 | | 3 300 500.00 |
DD Legal reserve (1) | 32 170.00 | 32 170.00 | | 32 170.00 |
DE Statutory or contractual reserves | 91 848.00 | 91 848.00 | | 91 848.00 |
DG Other reserves | | 136 232.00 | | |
DH Retained earnings | -492 955.00 | | | -492 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -458 301.00 | -629 187.00 | | -458 301.00 |
DL TOTAL (I) | 2 473 262.00 | 2 931 563.00 | | 2 473 262.00 |
DU Loans and Debts from Credit Institutions (3) | 113 183.00 | 258 069.00 | | 113 183.00 |
DV Miscellaneous Loans and Financial Debts (4) | 915 163.00 | 890 935.00 | | 915 163.00 |
DX Trade payables and related accounts | 18 727.00 | 10 944.00 | | 18 727.00 |
DY Tax and social security liabilities | 91 762.00 | 78 759.00 | | 91 762.00 |
EC TOTAL (IV) | 1 138 836.00 | 1 238 707.00 | | 1 138 836.00 |
EE Grand total (I to V) | 3 612 097.00 | 4 170 270.00 | | 3 612 097.00 |
EG Accrued income and payables due within one year | 638 836.00 | 235 639.00 | | 638 836.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 135.00 | 72.00 | | 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 234 737.00 | |
FJ Net sales | | | 234 737.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 525.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 245 265.00 | |
FW Other purchases and external expenses | | | 41 823.00 | |
FX Taxes, duties, and similar payments | | | 3 590.00 | |
FY Salaries and Wages | | | 148 131.00 | |
FZ Social Security Contributions | | | 66 621.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 115 766.00 | |
GF Total Operating Expenses (II) | | | 375 931.00 | |
GG - OPERATING RESULT (I - II) | | | -130 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 192 294.00 | |
GL Other interest and similar income | | | 10.00 | |
GM Reversals of provisions and transfers of expenses | | | 20 539.00 | |
GP Total financial income (V) | | | 212 842.00 | |
GQ Financial allocations to depreciation and provisions | | | 535 979.00 | |
GR Interest and similar expenses | | | 7 938.00 | |
GU Total financial expenses (VI) | | | 543 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -331 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -461 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 439.00 | | | 3 439.00 |
HD Total exceptional income (VII) | 3 439.00 | | | 3 439.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 439.00 | | | 3 439.00 |
HL TOTAL REVENUE (I + III + V + VII) | 461 547.00 | 439 340.00 | | 461 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 919 848.00 | 1 068 528.00 | | 919 848.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -458 301.00 | -629 187.00 | | -458 301.00 |
| |
| 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 | 5 019 178.00 | | | 5 019 178.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 539.00 | 4 923 333.00 | |
I4 DECREASES Grand Total | | 20 539.00 | 4 998 639.00 | |
IO DECREASES Total including other intangible assets | | | 39 926.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 380.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 926.00 | | | 39 926.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 380.00 | | | 35 380.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 943 872.00 | | | 4 943 872.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 306.00 | | | 75 306.00 |
PE DEPRECIATION Total including other intangible assets | 39 926.00 | | | 39 926.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 380.00 | | | 35 380.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7C Grand total | 1 319 366.00 | 651 745.00 | 24 904.00 | 1 319 366.00 |
UE of which provisions and reversals: - Operating | | 115 766.00 | 4 366.00 | |
UG - Financial | | 535 979.00 | 20 539.00 | |
| |
| 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 | 500 000.00 | | | 500 000.00 |
8B Suppliers and Related Accounts | 18 727.00 | 18 727.00 | | 18 727.00 |
8K Other liabilities (including liabilities related to repo transactions) | 415 163.00 | 415 163.00 | | 415 163.00 |
UL Receivables related to investments | 479 461.00 | | 479 461.00 | 479 461.00 |
UX Other trade receivables | 262 661.00 | 262 661.00 | | 262 661.00 |
VG Loans with a maturity of up to one year at origin | 135.00 | 135.00 | | 135.00 |
VH Loans with a maturity of more than one year at origin | 113 049.00 | 113 049.00 | | 113 049.00 |
VK Loans repaid during the year | 143 774.00 | | | 143 774.00 |
VP Miscellaneous | 336 554.00 | 336 554.00 | | 336 554.00 |
VQ Other Taxes, Duties, and Similar Debts | 91 762.00 | 91 762.00 | | 91 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 078 676.00 | 599 215.00 | 479 461.00 | 1 078 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 138 836.00 | 638 836.00 | | 1 138 836.00 |
