| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500.00 | 500.00 | | 500.00 |
AP Buildings | 483 094.00 | 209 764.00 | 273 331.00 | 483 094.00 |
AR Technical installations, industrial equipment and tools | 344 880.00 | 341 837.00 | 3 043.00 | 344 880.00 |
AT Other tangible assets | 1 894 008.00 | 1 012 043.00 | 881 966.00 | 1 894 008.00 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BH Other financial assets | 81 500.00 | | 81 500.00 | 81 500.00 |
BJ TOTAL (I) | 2 804 136.00 | 1 564 144.00 | 1 239 992.00 | 2 804 136.00 |
BX Customers and related accounts | 196 853.00 | | 196 853.00 | 196 853.00 |
BZ Other receivables | 411 989.00 | | 411 989.00 | 411 989.00 |
CD Marketable securities | 662.00 | | 662.00 | 662.00 |
CF Cash and cash equivalents | 32 672.00 | | 32 672.00 | 32 672.00 |
CH Prepaid expenses | 4 715.00 | | 4 715.00 | 4 715.00 |
CJ TOTAL (II) | 646 891.00 | | 646 891.00 | 646 891.00 |
CO Grand total (0 to V) | 3 451 027.00 | 1 564 144.00 | 1 886 883.00 | 3 451 027.00 |
CP Shares due in less than one year | 81 652.00 | | | 81 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | -5 963 014.00 | -5 658 863.00 | | -5 963 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 417 723.00 | -304 151.00 | | 4 417 723.00 |
DL TOTAL (I) | -1 145 291.00 | -5 563 014.00 | | -1 145 291.00 |
DS Convertible Bond Issues | 42.00 | 205.00 | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 408 716.00 | 1 157 179.00 | | 408 716.00 |
DX Trade payables and related accounts | 2 595 776.00 | 6 614 718.00 | | 2 595 776.00 |
DY Tax and social security liabilities | 16 833.00 | 35 471.00 | | 16 833.00 |
EA Other liabilities | 10 807.00 | 54 456.00 | | 10 807.00 |
EC TOTAL (IV) | 3 032 174.00 | 7 862 029.00 | | 3 032 174.00 |
EE Grand total (I to V) | 1 886 883.00 | 2 299 015.00 | | 1 886 883.00 |
EG Accrued income and payables due within one year | 3 032 174.00 | 7 812 151.00 | | 3 032 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 336 414.00 | | 336 414.00 | 336 414.00 |
FJ Net sales | 336 414.00 | | 336 414.00 | 336 414.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 336 414.00 | |
FW Other purchases and external expenses | | | 167 750.00 | |
FX Taxes, duties, and similar payments | | | 4 577.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 272 050.00 | |
GF Total Operating Expenses (II) | | | 444 377.00 | |
GG - OPERATING RESULT (I - II) | | | -107 963.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 10 125.00 | |
GU Total financial expenses (VI) | | | 10 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -118 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 891 000.00 | | | 4 891 000.00 |
HD Total exceptional income (VII) | 4 891 000.00 | | | 4 891 000.00 |
HE Exceptional expenses on management operations | 48.00 | 212 137.00 | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | 212 137.00 | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 890 952.00 | -212 137.00 | | 4 890 952.00 |
HK Income tax | 355 145.00 | | | 355 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 227 418.00 | 354 385.00 | | 5 227 418.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 809 695.00 | 658 535.00 | | 809 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 417 723.00 | -304 151.00 | | 4 417 723.00 |
| |
| 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 | 2 804 136.00 | | | 2 804 136.00 |
I3 DECREASES Total Financial Fixed Assets | | | 81 652.00 | |
I4 DECREASES Grand Total | | | 2 804 136.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 721 983.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 721 983.00 | | | 2 721 983.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 81 652.00 | | | 81 652.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 292 094.00 | 272 050.00 | | 1 292 094.00 |
PE DEPRECIATION Total including other intangible assets | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 291 594.00 | 272 050.00 | | 1 291 594.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 42.00 | 42.00 | | 42.00 |
8A Miscellaneous Loans and Financial Debts | 49 878.00 | 49 878.00 | | 49 878.00 |
8B Suppliers and Related Accounts | 2 595 776.00 | 2 595 776.00 | | 2 595 776.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 807.00 | 10 807.00 | | 10 807.00 |
UL Receivables related to investments | 152.00 | 152.00 | | 152.00 |
UT Other financial assets | 81 500.00 | 81 500.00 | | 81 500.00 |
UX Other trade receivables | 196 853.00 | 196 853.00 | | 196 853.00 |
VB VAT | 403 105.00 | 403 105.00 | | 403 105.00 |
VI Group and Associates | 358 838.00 | 358 838.00 | | 358 838.00 |
VK Loans repaid during the year | 195 819.00 | | | 195 819.00 |
VM Income taxes | 5 393.00 | 5 393.00 | | 5 393.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 151.00 | 5 151.00 | | 5 151.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 491.00 | 3 491.00 | | 3 491.00 |
VS Prepaid expenses | 4 715.00 | 4 715.00 | | 4 715.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 695 209.00 | 695 209.00 | | 695 209.00 |
VW VAT | 11 682.00 | 11 682.00 | | 11 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 032 174.00 | 3 032 174.00 | | 3 032 174.00 |
