| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | | |
AT Other tangible assets | 17 416.00 | 13 298.00 | 4 118.00 | 17 416.00 |
BB Receivables related to investments | 867 982.00 | 112 383.00 | 755 599.00 | 867 982.00 |
BJ TOTAL (I) | 885 398.00 | 125 681.00 | 759 717.00 | 885 398.00 |
BX Customers and related accounts | 2 928.00 | 2 440.00 | 488.00 | 2 928.00 |
BZ Other receivables | 624 725.00 | 236 269.00 | 388 456.00 | 624 725.00 |
CF Cash and cash equivalents | 1 778 706.00 | | 1 778 706.00 | 1 778 706.00 |
CJ TOTAL (II) | 2 406 359.00 | 238 709.00 | 2 167 650.00 | 2 406 359.00 |
CO Grand total (0 to V) | 3 291 757.00 | 364 390.00 | 2 927 367.00 | 3 291 757.00 |
CR Shares due in more than one year | 2 928.00 | | | 2 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 387 219.00 | 797 482.00 | | 1 387 219.00 |
DB Share, merger, contribution premiums, etc. | 3 505 858.00 | 1 393 128.00 | | 3 505 858.00 |
DD Legal reserve (1) | 5 182.00 | 5 182.00 | | 5 182.00 |
DH Retained earnings | -1 336 425.00 | -242 831.00 | | -1 336 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -980 179.00 | -1 093 594.00 | | -980 179.00 |
DL TOTAL (I) | 2 581 655.00 | 859 367.00 | | 2 581 655.00 |
DQ Provisions for Expenses | 4 760.00 | | | 4 760.00 |
DR TOTAL (IV) | 4 760.00 | | | 4 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 926.00 | 65 926.00 | | 3 926.00 |
DX Trade payables and related accounts | 11 276.00 | 4 104.00 | | 11 276.00 |
DY Tax and social security liabilities | 952.00 | | | 952.00 |
EA Other liabilities | 324 799.00 | 94 055.00 | | 324 799.00 |
EC TOTAL (IV) | 340 952.00 | 164 084.00 | | 340 952.00 |
EE Grand total (I to V) | 2 927 367.00 | 1 023 451.00 | | 2 927 367.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 42 455.00 | |
FX Taxes, duties, and similar payments | | | 5 646.00 | |
GB Operating Expenses - Provisions | | | 7 016.00 | |
GE Other Expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 55 185.00 | |
GG - OPERATING RESULT (I - II) | | | -55 185.00 | |
GP Total financial income (V) | | | 11 840.00 | |
GU Total financial expenses (VI) | | | 921 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -909 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -964 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 762 729.00 | 13 000.00 | | 762 729.00 |
HH Total exceptional expenses (VIII) | 778 136.00 | 625 729.00 | | 778 136.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 406.00 | -612 729.00 | | -15 406.00 |
HL TOTAL REVENUE (I + III + V + VII) | 774 569.00 | 13 055.00 | | 774 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 754 749.00 | 1 106 649.00 | | 1 754 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -980 179.00 | -1 093 594.00 | | -980 179.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 042.00 | 2 256.00 | | 11 042.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 042.00 | 2 256.00 | | 11 042.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 4 760.00 | | |
7C Grand total | | 4 760.00 | | |
UE of which provisions and reversals: - Operating | | 4 760.00 | | |
UG - Financial | | 153 045.00 | 11 840.00 | |
| |
| 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 | 11 276.00 | 11 276.00 | | 11 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 328 724.00 | 328 724.00 | | 328 724.00 |
UX Other trade receivables | 2 928.00 | | 2 928.00 | 2 928.00 |
VP Miscellaneous | 624 725.00 | 624 725.00 | | 624 725.00 |
VQ Other Taxes, Duties, and Similar Debts | 952.00 | 952.00 | | 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 627 653.00 | 624 725.00 | 2 928.00 | 627 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 340 952.00 | 340 952.00 | | 340 952.00 |
