| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 822.00 | 1 822.00 | | 1 822.00 |
AT Other tangible assets | 10 996.00 | 8 637.00 | 2 359.00 | 10 996.00 |
BH Other financial assets | 8 687.00 | | 8 687.00 | 8 687.00 |
BJ TOTAL (I) | 12 803 760.00 | 2 107 228.00 | 10 696 532.00 | 12 803 760.00 |
BX Customers and related accounts | 560 690.00 | | 560 690.00 | 560 690.00 |
BZ Other receivables | 41 333.00 | | 41 333.00 | 41 333.00 |
CH Prepaid expenses | 24 531.00 | | 24 531.00 | 24 531.00 |
CJ TOTAL (II) | 626 555.00 | | 626 555.00 | 626 555.00 |
CO Grand total (0 to V) | 13 430 315.00 | 2 107 228.00 | 11 323 087.00 | 13 430 315.00 |
CU Other investments | 12 782 255.00 | 2 096 769.00 | 10 685 486.00 | 12 782 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 553 342.00 | | | 9 553 342.00 |
DD Legal reserve (1) | 405 453.00 | | | 405 453.00 |
DG Other reserves | 136 424.00 | | | 136 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 729 846.00 | | | -1 729 846.00 |
DL TOTAL (I) | 8 365 373.00 | | | 8 365 373.00 |
DU Loans and Debts from Credit Institutions (3) | 2 166 702.00 | | | 2 166 702.00 |
DX Trade payables and related accounts | 508 621.00 | | | 508 621.00 |
DY Tax and social security liabilities | 4 377.00 | | | 4 377.00 |
EA Other liabilities | 256 128.00 | | | 256 128.00 |
EB Prepaid income (2) | 21 886.00 | | | 21 886.00 |
EC TOTAL (IV) | 2 957 714.00 | | | 2 957 714.00 |
EE Grand total (I to V) | 11 323 087.00 | | | 11 323 087.00 |
EG Accrued income and payables due within one year | 1 627 273.00 | | | 1 627 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 890.00 | | 102 890.00 | 102 890.00 |
FJ Net sales | 102 890.00 | | 102 890.00 | 102 890.00 |
FQ Other income | | | 468.00 | |
FR Total operating income (I) | | | 103 358.00 | |
FW Other purchases and external expenses | | | 125 214.00 | |
FX Taxes, duties, and similar payments | | | 13 085.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 691.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 138 991.00 | |
GG - OPERATING RESULT (I - II) | | | -35 633.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 460 293.00 | |
GL Other interest and similar income | | | 75.00 | |
GP Total financial income (V) | | | 460 367.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 096 769.00 | |
GR Interest and similar expenses | | | 45 153.00 | |
GU Total financial expenses (VI) | | | 2 141 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 681 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 717 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 800.00 | | | 3 800.00 |
HD Total exceptional income (VII) | 3 800.00 | | | 3 800.00 |
HE Exceptional expenses on management operations | 12 684.00 | | | 12 684.00 |
HF Exceptional expenses on capital transactions | 3 775.00 | | | 3 775.00 |
HH Total exceptional expenses (VIII) | 16 459.00 | | | 16 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 659.00 | | | -12 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 567 525.00 | | | 567 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 297 371.00 | | | 2 297 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 729 846.00 | | | -1 729 846.00 |
| |
| 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 | 12 821 939.00 | | 584.00 | 12 821 939.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 14 988.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 18 762.00 | 12 790 942.00 | |
I4 DECREASES Grand Total | | 18 762.00 | 12 803 760.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IO DECREASES Total including other intangible assets | | | 1 822.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 996.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 822.00 | | | 1 822.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 996.00 | | | 10 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 809 120.00 | | 584.00 | 12 809 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 768.00 | 691.00 | | 9 768.00 |
PE DEPRECIATION Total including other intangible assets | 1 822.00 | | | 1 822.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 946.00 | 691.00 | | 7 946.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 2 096 769.00 | | |
7C Grand total | | 2 096 769.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 096 769.00 | | |
| |
| 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 | 508 621.00 | 508 621.00 | | 508 621.00 |
8L Deferred income | 21 886.00 | 21 886.00 | | 21 886.00 |
UT Other financial assets | 8 687.00 | 8 687.00 | | 8 687.00 |
UX Other trade receivables | 560 690.00 | 560 690.00 | | 560 690.00 |
VB VAT | 8 333.00 | 8 333.00 | | 8 333.00 |
VG Loans with a maturity of up to one year at origin | 405 755.00 | 405 755.00 | | 405 755.00 |
VH Loans with a maturity of more than one year at origin | 1 760 947.00 | 430 506.00 | 1 330 441.00 | 1 760 947.00 |
VI Group and Associates | 256 128.00 | 256 128.00 | | 256 128.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 000.00 | 33 000.00 | | 33 000.00 |
VS Prepaid expenses | 24 531.00 | 24 531.00 | | 24 531.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 635 241.00 | 635 241.00 | | 635 241.00 |
VW VAT | 4 377.00 | 4 377.00 | | 4 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 957 714.00 | 1 627 273.00 | 1 330 441.00 | 2 957 714.00 |
