| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 179 309.00 | 178 942.00 | 367.00 | 179 309.00 |
AR Technical installations, industrial equipment and tools | 14 089.00 | 14 089.00 | | 14 089.00 |
AT Other tangible assets | 867 484.00 | 811 694.00 | 55 790.00 | 867 484.00 |
BH Other financial assets | 72 971.00 | | 72 971.00 | 72 971.00 |
BJ TOTAL (I) | 6 792 771.00 | 1 204 725.00 | 5 588 046.00 | 6 792 771.00 |
BX Customers and related accounts | 177 072.00 | | 177 072.00 | 177 072.00 |
BZ Other receivables | 1 281 015.00 | | 1 281 015.00 | 1 281 015.00 |
CF Cash and cash equivalents | 16 290.00 | | 16 290.00 | 16 290.00 |
CH Prepaid expenses | 22 106.00 | | 22 106.00 | 22 106.00 |
CJ TOTAL (II) | 1 496 483.00 | | 1 496 483.00 | 1 496 483.00 |
CN Currency translation adjustments (V) | 356.00 | | 356.00 | 356.00 |
CO Grand total (0 to V) | 8 289 609.00 | 1 204 725.00 | 7 084 884.00 | 8 289 609.00 |
CS Evaluated investments - equity method | 5 658 918.00 | 200 000.00 | 5 458 918.00 | 5 658 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 800 000.00 | 2 800 000.00 | | 2 800 000.00 |
DB Share, merger, contribution premiums, etc. | 3 377 630.00 | 3 377 630.00 | | 3 377 630.00 |
DD Legal reserve (1) | 123 253.00 | 120 000.00 | | 123 253.00 |
DG Other reserves | 536 340.00 | 474 538.00 | | 536 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -430 836.00 | 65 055.00 | | -430 836.00 |
DK Regulated provisions | 3 202.00 | 1 067.00 | | 3 202.00 |
DL TOTAL (I) | 6 409 589.00 | 6 838 290.00 | | 6 409 589.00 |
DP Provisions for Risks | 10 356.00 | 10 356.00 | | 10 356.00 |
DR TOTAL (IV) | 10 356.00 | 10 356.00 | | 10 356.00 |
DU Loans and Debts from Credit Institutions (3) | 314 081.00 | 381 438.00 | | 314 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 615.00 | 69 013.00 | | 72 615.00 |
DX Trade payables and related accounts | 88 867.00 | 64 702.00 | | 88 867.00 |
DY Tax and social security liabilities | 111 310.00 | 141 303.00 | | 111 310.00 |
EA Other liabilities | 76 636.00 | 78 278.00 | | 76 636.00 |
EB Prepaid income (2) | 1 430.00 | | | 1 430.00 |
EC TOTAL (IV) | 664 939.00 | 734 734.00 | | 664 939.00 |
EE Grand total (I to V) | 7 084 884.00 | 7 583 381.00 | | 7 084 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 784 944.00 | |
FJ Net sales | | | 784 944.00 | |
FQ Other income | | | 16 478.00 | |
FR Total operating income (I) | | | 801 422.00 | |
FU Purchases of raw materials and other supplies | | | 195.00 | |
FW Other purchases and external expenses | | | 402 444.00 | |
FX Taxes, duties, and similar payments | | | 12 962.00 | |
FY Salaries and Wages | | | 313 024.00 | |
FZ Social Security Contributions | | | 146 072.00 | |
GB Operating Expenses - Provisions | | | 14 679.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 889 384.00 | |
GG - OPERATING RESULT (I - II) | | | -87 961.00 | |
GP Total financial income (V) | | | 213 670.00 | |
GU Total financial expenses (VI) | | | 205 135.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -79 426.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 274.00 | | |
HH Total exceptional expenses (VIII) | 586 975.00 | 241 106.00 | | 586 975.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -586 975.00 | -240 833.00 | | -586 975.00 |
HK Income tax | -235 565.00 | -141 348.00 | | -235 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 015 092.00 | 1 064 062.00 | | 1 015 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 445 928.00 | 999 007.00 | | 1 445 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -430 836.00 | 65 055.00 | | -430 836.00 |
| |
| 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 | 6 780 411.00 | | 39 175.00 | 6 780 411.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 731 889.00 | |
I4 DECREASES Grand Total | | 26 816.00 | 6 792 770.00 | |
IO DECREASES Total including other intangible assets | | | 179 309.00 | |
IY DECREASES Total Tangible Fixed Assets | | 26 816.00 | 881 572.00 | |
KD ACQUISITIONS Total including other intangible assets | 178 890.00 | | 419.00 | 178 890.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 869 633.00 | | 38 756.00 | 869 633.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 731 889.00 | | | 5 731 889.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 016 862.00 | 14 679.00 | 26 816.00 | 1 016 862.00 |
PE DEPRECIATION Total including other intangible assets | 178 890.00 | 52.00 | | 178 890.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 837 972.00 | 14 627.00 | 26 816.00 | 837 972.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 10 357.00 | | | 10 357.00 |
| |
| 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 | 88 867.00 | 88 867.00 | | 88 867.00 |
8K Other liabilities (including liabilities related to repo transactions) | 149 251.00 | 149 251.00 | | 149 251.00 |
8L Deferred income | 1 430.00 | 1 430.00 | | 1 430.00 |
UT Other financial assets | 72 971.00 | | 72 971.00 | 72 971.00 |
UX Other trade receivables | 177 072.00 | 177 072.00 | | 177 072.00 |
VH Loans with a maturity of more than one year at origin | 314 081.00 | 68 975.00 | 215 156.00 | 314 081.00 |
VP Miscellaneous | 1 281 016.00 | 1 281 016.00 | | 1 281 016.00 |
VQ Other Taxes, Duties, and Similar Debts | 111 310.00 | 111 310.00 | | 111 310.00 |
VS Prepaid expenses | 22 106.00 | 22 106.00 | | 22 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 553 164.00 | 1 480 193.00 | 72 971.00 | 1 553 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 664 939.00 | 419 833.00 | 215 156.00 | 664 939.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
