| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 47 259.00 | 47 259.00 | | 47 259.00 |
AP Buildings | 424 349.00 | 424 349.00 | | 424 349.00 |
AR Technical installations, industrial equipment and tools | 91 307.00 | 91 307.00 | | 91 307.00 |
AT Other tangible assets | 122 892.00 | 122 892.00 | | 122 892.00 |
BJ TOTAL (I) | 685 807.00 | 685 807.00 | | 685 807.00 |
BX Customers and related accounts | 21 842.00 | | 21 842.00 | 21 842.00 |
BZ Other receivables | 834.00 | | 834.00 | 834.00 |
CF Cash and cash equivalents | 29 079.00 | | 29 079.00 | 29 079.00 |
CJ TOTAL (II) | 51 756.00 | | 51 756.00 | 51 756.00 |
CO Grand total (0 to V) | 737 563.00 | 685 807.00 | 51 756.00 | 737 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DG Other reserves | 58 512.00 | 58 512.00 | | 58 512.00 |
DH Retained earnings | -620 209.00 | -606 769.00 | | -620 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 803.00 | -13 440.00 | | -7 803.00 |
DL TOTAL (I) | -528 250.00 | -520 447.00 | | -528 250.00 |
DS Convertible Bond Issues | 350 010.00 | 350 010.00 | | 350 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224 299.00 | 420 713.00 | | 224 299.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
DY Tax and social security liabilities | 4 257.00 | 4 257.00 | | 4 257.00 |
EC TOTAL (IV) | 580 006.00 | 776 420.00 | | 580 006.00 |
EE Grand total (I to V) | 51 756.00 | 255 973.00 | | 51 756.00 |
EG Accrued income and payables due within one year | 580 006.00 | 358 282.00 | | 580 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 205.00 | |
FR Total operating income (I) | | | 2 205.00 | |
FW Other purchases and external expenses | | | 7 691.00 | |
FX Taxes, duties, and similar payments | | | 112.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 205.00 | |
GF Total Operating Expenses (II) | | | 10 007.00 | |
GG - OPERATING RESULT (I - II) | | | -7 803.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 145.00 | | |
HH Total exceptional expenses (VIII) | | 3 145.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 145.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 205.00 | 2 475.00 | | 2 205.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 007.00 | 15 915.00 | | 10 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 803.00 | -13 440.00 | | -7 803.00 |
| |
| 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 | 685 807.00 | | | 685 807.00 |
I4 DECREASES Grand Total | | | 685 807.00 | |
IO DECREASES Total including other intangible assets | | | 47 259.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 638 548.00 | |
KD ACQUISITIONS Total including other intangible assets | 47 259.00 | | | 47 259.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 638 548.00 | | | 638 548.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 630 731.00 | 2 205.00 | | 630 731.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 630 731.00 | 2 205.00 | | 630 731.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 47 259.00 | | | 47 259.00 |
6E on fixed assets – tangible | 7 817.00 | | 2 205.00 | 7 817.00 |
7B Total provisions for depreciation | 55 076.00 | | 2 205.00 | 55 076.00 |
7C Grand total | 55 076.00 | | 2 205.00 | 55 076.00 |
UE of which provisions and reversals: - Operating | | | 2 205.00 | |
| |
| 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 | 350 010.00 | 350 010.00 | | 350 010.00 |
8A Miscellaneous Loans and Financial Debts | 224 299.00 | 224 299.00 | | 224 299.00 |
8B Suppliers and Related Accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
UX Other trade receivables | 21 842.00 | 21 842.00 | | 21 842.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 257.00 | 4 257.00 | | 4 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 834.00 | 834.00 | | 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 677.00 | 22 677.00 | | 22 677.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 580 006.00 | 580 006.00 | | 580 006.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 112.00 | | | 112.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 380.00 | | | 5 380.00 |
ST Other accounts | 2 311.00 | | | 2 311.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 112.00 | | | 112.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 691.00 | | | 7 691.00 |
