| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 888.00 | 888.00 | | 888.00 |
AH Goodwill | 1 555 171.00 | | 1 555 171.00 | 1 555 171.00 |
AJ Other Intangible Assets | 850.00 | 850.00 | | 850.00 |
AR Technical installations, industrial equipment and tools | 1 065.00 | 1 065.00 | | 1 065.00 |
AT Other tangible assets | 3 546.00 | 2 815.00 | 731.00 | 3 546.00 |
BD Other fixed assets | 1.00 | | | 1.00 |
BH Other financial assets | 187.00 | | 187.00 | 187.00 |
BJ TOTAL (I) | 3 319 621.00 | 5 618.00 | 3 314 003.00 | 3 319 621.00 |
BX Customers and related accounts | 36 931.00 | | 36 931.00 | 36 931.00 |
BZ Other receivables | 368 249.00 | | 368 249.00 | 368 249.00 |
CF Cash and cash equivalents | 18 413.00 | | 18 413.00 | 18 413.00 |
CH Prepaid expenses | 1 078.00 | | 1 078.00 | 1 078.00 |
CJ TOTAL (II) | 424 671.00 | | 424 671.00 | 424 671.00 |
CO Grand total (0 to V) | 3 744 292.00 | 5 618.00 | 3 738 674.00 | 3 744 292.00 |
CU Other investments | 1 757 914.00 | | 1 757 914.00 | 1 757 914.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 470 200.00 | | | 470 200.00 |
DB Share, merger, contribution premiums, etc. | 8 915.00 | | | 8 915.00 |
DD Legal reserve (1) | 47 020.00 | | | 47 020.00 |
DH Retained earnings | 776 870.00 | | | 776 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 157.00 | | | 158 157.00 |
DL TOTAL (I) | 1 461 162.00 | | | 1 461 162.00 |
DS Convertible Bond Issues | 607 778.00 | | | 607 778.00 |
DU Loans and Debts from Credit Institutions (3) | 1 317 442.00 | | | 1 317 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 297 417.00 | | | 297 417.00 |
DX Trade payables and related accounts | 12 000.00 | | | 12 000.00 |
DY Tax and social security liabilities | 41 321.00 | | | 41 321.00 |
EA Other liabilities | 1 553.00 | | | 1 553.00 |
EC TOTAL (IV) | 2 277 512.00 | | | 2 277 512.00 |
EE Grand total (I to V) | 3 738 674.00 | | | 3 738 674.00 |
EG Accrued income and payables due within one year | 280 968.00 | | | 280 968.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13 002.00 | | | 13 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 254 646.00 | | 254 646.00 | 254 646.00 |
FJ Net sales | 254 646.00 | | 254 646.00 | 254 646.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 444.00 | |
FR Total operating income (I) | | | 261 090.00 | |
FW Other purchases and external expenses | | | 106 689.00 | |
FX Taxes, duties, and similar payments | | | 2 729.00 | |
FY Salaries and Wages | | | 87 592.00 | |
FZ Social Security Contributions | | | 39 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 708.00 | |
GF Total Operating Expenses (II) | | | 237 168.00 | |
GG - OPERATING RESULT (I - II) | | | 23 922.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 308.00 | |
GL Other interest and similar income | | | 173.00 | |
GP Total financial income (V) | | | 180 481.00 | |
GQ Financial allocations to depreciation and provisions | | | 35 961.00 | |
GR Interest and similar expenses | | | 11 827.00 | |
GU Total financial expenses (VI) | | | 47 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 444.00 | | | 6 444.00 |
HK Income tax | -1 543.00 | | | -1 543.00 |
HL TOTAL REVENUE (I + III + V + VII) | 441 570.00 | | | 441 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 283 413.00 | | | 283 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 157.00 | | | 158 157.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 547.00 | | | 3 547.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 738.00 | | | 1 738.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 738.00 | | | 1 738.00 |
| |
| 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 | 607 778.00 | 67 531.00 | 438 950.00 | 607 778.00 |
8B Suppliers and Related Accounts | 12 000.00 | 12 000.00 | | 12 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 553.00 | 1 553.00 | | 1 553.00 |
UT Other financial assets | 187.00 | | 187.00 | 187.00 |
UX Other trade receivables | 36 931.00 | 36 931.00 | | 36 931.00 |
VC Group and associates | 316 526.00 | 200 000.00 | 116 526.00 | 316 526.00 |
VG Loans with a maturity of up to one year at origin | 13 002.00 | 13 002.00 | | 13 002.00 |
VH Loans with a maturity of more than one year at origin | 1 304 440.00 | 145 560.00 | 940 540.00 | 1 304 440.00 |
VI Group and Associates | 297 417.00 | | 297 417.00 | 297 417.00 |
VJ Loans taken out during the year | 8.00 | | | 8.00 |
VK Loans repaid during the year | 106 545.00 | | | 106 545.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 321.00 | 41 321.00 | | 41 321.00 |
VS Prepaid expenses | 1 078.00 | 1 078.00 | | 1 078.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 406 445.00 | 289 732.00 | 116 713.00 | 406 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 277 511.00 | 280 967.00 | 1 676 907.00 | 2 277 511.00 |
