| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 079.00 | 16 079.00 | | 16 079.00 |
AF Concessions, Patents and Similar Rights | 47 351.00 | 47 351.00 | | 47 351.00 |
AN Land | 99 092.00 | | 99 092.00 | 99 092.00 |
AP Buildings | 903 087.00 | 240 256.00 | 662 831.00 | 903 087.00 |
AT Other tangible assets | 13 702.00 | 13 702.00 | | 13 702.00 |
BF Loans | 2 049 951.00 | | 2 049 951.00 | 2 049 951.00 |
BH Other financial assets | 2 078.00 | | 2 078.00 | 2 078.00 |
BJ TOTAL (I) | 3 131 491.00 | 317 387.00 | 2 814 105.00 | 3 131 491.00 |
BX Customers and related accounts | 45 525.00 | 41 544.00 | 3 980.00 | 45 525.00 |
BZ Other receivables | 205 182.00 | | 205 182.00 | 205 182.00 |
CF Cash and cash equivalents | 6 333 850.00 | | 6 333 850.00 | 6 333 850.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 6 584 557.00 | 41 544.00 | 6 543 013.00 | 6 584 557.00 |
CO Grand total (0 to V) | 9 716 049.00 | 358 931.00 | 9 357 118.00 | 9 716 049.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 966 514.00 | 4 966 514.00 | | 4 966 514.00 |
DD Legal reserve (1) | 496 651.00 | 496 651.00 | | 496 651.00 |
DG Other reserves | 2 750 294.00 | 2 750 294.00 | | 2 750 294.00 |
DH Retained earnings | -1 166 239.00 | -1 095 194.00 | | -1 166 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -151 295.00 | -71 046.00 | | -151 295.00 |
DL TOTAL (I) | 6 895 925.00 | 7 047 220.00 | | 6 895 925.00 |
DQ Provisions for Expenses | | 49 785.00 | | |
DR TOTAL (IV) | | 49 785.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 305 531.00 | 2 383 072.00 | | 2 305 531.00 |
DX Trade payables and related accounts | 24 244.00 | 260 978.00 | | 24 244.00 |
DY Tax and social security liabilities | 68 207.00 | 312 047.00 | | 68 207.00 |
EA Other liabilities | 63 212.00 | 118 855.00 | | 63 212.00 |
EC TOTAL (IV) | 2 461 193.00 | 3 074 953.00 | | 2 461 193.00 |
EE Grand total (I to V) | 9 357 118.00 | 10 171 957.00 | | 9 357 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 54 888.00 | |
FJ Net sales | | | 54 888.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 54 899.00 | |
FW Other purchases and external expenses | | | 155 961.00 | |
FX Taxes, duties, and similar payments | | | 31 142.00 | |
FY Salaries and Wages | | | 6 022.00 | |
FZ Social Security Contributions | | | 1 569.00 | |
GB Operating Expenses - Provisions | | | 59 690.00 | |
GE Other Expenses | | | 2 168.00 | |
GF Total Operating Expenses (II) | | | 256 552.00 | |
GG - OPERATING RESULT (I - II) | | | -201 653.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GK Income from other securities and fixed asset receivables | | | 41 703.00 | |
GL Other interest and similar income | | | 5.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 41 711.00 | |
GR Interest and similar expenses | | | 41 330.00 | |
GU Total financial expenses (VI) | | | 41 330.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -201 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 51 536.00 | 8 188 513.00 | | 51 536.00 |
HH Total exceptional expenses (VIII) | 1 559.00 | 8 436 048.00 | | 1 559.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49 977.00 | -247 535.00 | | 49 977.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 146.00 | 9 626 899.00 | | 148 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 299 442.00 | 9 697 945.00 | | 299 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -151 295.00 | -71 046.00 | | -151 295.00 |
| |
| 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 | 3 191 985.00 | | 9 814.00 | 3 191 985.00 |
I3 DECREASES Total Financial Fixed Assets | | 67 816.00 | 2 052 182.00 | |
I4 DECREASES Grand Total | | 70 308.00 | 3 131 491.00 | |
IO DECREASES Total including other intangible assets | | | 63 429.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 492.00 | 1 015 880.00 | |
KD ACQUISITIONS Total including other intangible assets | 63 429.00 | | | 63 429.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 018 372.00 | | | 1 018 372.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 110 184.00 | | 9 814.00 | 2 110 184.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 292 657.00 | 24 729.00 | | 292 657.00 |
PE DEPRECIATION Total including other intangible assets | 63 429.00 | | | 63 429.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 229 228.00 | 24 729.00 | | 229 228.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 49 785.00 | | 49 785.00 | 49 785.00 |
7B Total provisions for depreciation | 6 583.00 | 34 961.00 | | 6 583.00 |
7C Grand total | 56 368.00 | 34 961.00 | 49 785.00 | 56 368.00 |
| |
| 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 | 2 305 531.00 | 77 973.00 | 728 378.00 | 2 305 531.00 |
8B Suppliers and Related Accounts | 24 244.00 | 24 244.00 | | 24 244.00 |
8K Other liabilities (including liabilities related to repo transactions) | 63 212.00 | 63 212.00 | | 63 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 68 207.00 | 68 207.00 | | 68 207.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 302 736.00 | 331 349.00 | 1 971 387.00 | 2 302 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 461 193.00 | 233 635.00 | 728 378.00 | 2 461 193.00 |
