| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 319 877.00 | | 319 877.00 | 319 877.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BF Loans | 12 529.00 | | 12 529.00 | 12 529.00 |
BH Other financial assets | 625.00 | | 625.00 | 625.00 |
BJ TOTAL (I) | 1 713 927.00 | | 1 713 927.00 | 1 713 927.00 |
BX Customers and related accounts | 158 850.00 | | 158 850.00 | 158 850.00 |
BZ Other receivables | 175 431.00 | | 175 431.00 | 175 431.00 |
CF Cash and cash equivalents | 57 902.00 | | 57 902.00 | 57 902.00 |
CJ TOTAL (II) | 392 183.00 | | 392 183.00 | 392 183.00 |
CO Grand total (0 to V) | 2 106 110.00 | | 2 106 110.00 | 2 106 110.00 |
CU Other investments | 1 380 746.00 | | 1 380 746.00 | 1 380 746.00 |
CX Development or Research and Development Expenses | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 000.00 | 134 000.00 | | 134 000.00 |
DD Legal reserve (1) | 13 400.00 | | | 13 400.00 |
DH Retained earnings | 64 138.00 | -21 985.00 | | 64 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 845.00 | 99 523.00 | | -5 845.00 |
DK Regulated provisions | 5 851.00 | 3 600.00 | | 5 851.00 |
DL TOTAL (I) | 211 544.00 | 215 138.00 | | 211 544.00 |
DS Convertible Bond Issues | 665 000.00 | 900 000.00 | | 665 000.00 |
DU Loans and Debts from Credit Institutions (3) | 582 830.00 | 395 511.00 | | 582 830.00 |
DV Miscellaneous Loans and Financial Debts (4) | 332 744.00 | 125 164.00 | | 332 744.00 |
DX Trade payables and related accounts | 229 398.00 | 6 738.00 | | 229 398.00 |
DY Tax and social security liabilities | 26 651.00 | 5 138.00 | | 26 651.00 |
EA Other liabilities | 57 943.00 | 54 364.00 | | 57 943.00 |
EC TOTAL (IV) | 1 894 566.00 | 1 486 915.00 | | 1 894 566.00 |
EE Grand total (I to V) | 2 106 110.00 | 1 702 053.00 | | 2 106 110.00 |
EG Accrued income and payables due within one year | 1 459 885.00 | 1 486 915.00 | | 1 459 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 364 644.00 | 3 911.00 | 368 555.00 | 364 644.00 |
FJ Net sales | 364 644.00 | 3 911.00 | 368 555.00 | 364 644.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 368 556.00 | |
FW Other purchases and external expenses | | | 332 997.00 | |
FX Taxes, duties, and similar payments | | | 1 123.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 334 127.00 | |
GG - OPERATING RESULT (I - II) | | | 34 429.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 144 000.00 | |
GK Income from other securities and fixed asset receivables | | | 301.00 | |
GL Other interest and similar income | | | 6 634.00 | |
GP Total financial income (V) | | | 150 934.00 | |
GR Interest and similar expenses | | | 49 917.00 | |
GU Total financial expenses (VI) | | | 49 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 23.00 | | | 23.00 |
HF Exceptional expenses on capital transactions | 230 000.00 | | | 230 000.00 |
HG Exceptional depreciation and provisions | 2 251.00 | 2 251.00 | | 2 251.00 |
HH Total exceptional expenses (VIII) | 232 274.00 | 2 251.00 | | 232 274.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -232 274.00 | -2 251.00 | | -232 274.00 |
HK Income tax | -90 983.00 | -34 274.00 | | -90 983.00 |
HL TOTAL REVENUE (I + III + V + VII) | 519 490.00 | 139 466.00 | | 519 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 525 335.00 | 39 942.00 | | 525 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 845.00 | 99 523.00 | | -5 845.00 |
| |
| 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 | 1 540 481.00 | | 177 834.00 | 1 540 481.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 388.00 | 1 713 927.00 | |
I4 DECREASES Grand Total | | 4 388.00 | 1 713 927.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 540 481.00 | | 177 834.00 | 1 540 481.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 600.00 | 2 251.00 | | 3 600.00 |
7C Grand total | 3 600.00 | 2 251.00 | | 3 600.00 |
UJ - Exceptional | | 2 251.00 | | |
| |
| 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 | 665 000.00 | 665 000.00 | | 665 000.00 |
8A Miscellaneous Loans and Financial Debts | 332 744.00 | 332 744.00 | | 332 744.00 |
8B Suppliers and Related Accounts | 229 398.00 | 229 398.00 | | 229 398.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 943.00 | 57 943.00 | | 57 943.00 |
UL Receivables related to investments | 319 877.00 | 319 877.00 | | 319 877.00 |
UP Loans | 12 529.00 | 12 529.00 | | 12 529.00 |
UT Other financial assets | 625.00 | 625.00 | | 625.00 |
UX Other trade receivables | 158 850.00 | 158 850.00 | | 158 850.00 |
VB VAT | 26 808.00 | 26 808.00 | | 26 808.00 |
VH Loans with a maturity of more than one year at origin | 582 830.00 | 148 149.00 | 424 069.00 | 582 830.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 112 461.00 | | | 112 461.00 |
VM Income taxes | 126 965.00 | 126 965.00 | | 126 965.00 |
VQ Other Taxes, Duties, and Similar Debts | 827.00 | 827.00 | | 827.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 658.00 | 21 658.00 | | 21 658.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 667 312.00 | 667 312.00 | | 667 312.00 |
VW VAT | 25 824.00 | 25 824.00 | | 25 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 894 566.00 | 1 459 885.00 | 424 069.00 | 1 894 566.00 |
