| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 438 838.00 | 438 838.00 | | 438 838.00 |
BF Loans | 3 806 388.00 | | 3 806 388.00 | 3 806 388.00 |
BJ TOTAL (I) | 8 945 226.00 | 438 838.00 | 8 506 388.00 | 8 945 226.00 |
BX Customers and related accounts | 10 914.00 | 9 125.00 | 1 789.00 | 10 914.00 |
BZ Other receivables | 4 556 155.00 | 3 643 720.00 | 912 434.00 | 4 556 155.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 4 567 068.00 | 3 652 846.00 | 914 223.00 | 4 567 068.00 |
CO Grand total (0 to V) | 13 512 295.00 | 4 091 684.00 | 9 420 611.00 | 13 512 295.00 |
CU Other investments | 4 700 000.00 | | 4 700 000.00 | 4 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 790 927.00 | 16 790 927.00 | | 16 790 927.00 |
DD Legal reserve (1) | 679 075.00 | 679 075.00 | | 679 075.00 |
DH Retained earnings | -8 728 685.00 | -11 804 215.00 | | -8 728 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -86 575.00 | 3 075 529.00 | | -86 575.00 |
DL TOTAL (I) | 8 654 742.00 | 8 741 317.00 | | 8 654 742.00 |
DP Provisions for Risks | 51 435.00 | 237 902.00 | | 51 435.00 |
DR TOTAL (IV) | 51 435.00 | 237 902.00 | | 51 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 623 392.00 | 368 025.00 | | 623 392.00 |
DX Trade payables and related accounts | 25 540.00 | 55 775.00 | | 25 540.00 |
DY Tax and social security liabilities | 65 502.00 | | | 65 502.00 |
EC TOTAL (IV) | 714 434.00 | 423 800.00 | | 714 434.00 |
EE Grand total (I to V) | 9 420 611.00 | 9 403 019.00 | | 9 420 611.00 |
| |
| 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 | | | 46 202.00 | |
FX Taxes, duties, and similar payments | | | 80 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 683.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 127 733.00 | |
GG - OPERATING RESULT (I - II) | | | -127 733.00 | |
GK Income from other securities and fixed asset receivables | | | 96 817.00 | |
GP Total financial income (V) | | | 96 817.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GS Negative differences of foreign exchange | | | 84.00 | |
GU Total financial expenses (VI) | | | 84.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 080.00 | | |
HC Reversals of provisions and transfers of expenses | 186 467.00 | | | 186 467.00 |
HD Total exceptional income (VII) | 186 467.00 | 4 080.00 | | 186 467.00 |
HE Exceptional expenses on management operations | 176.00 | | | 176.00 |
HF Exceptional expenses on capital transactions | 13 193.00 | | | 13 193.00 |
HG Exceptional depreciation and provisions | 228 674.00 | | | 228 674.00 |
HH Total exceptional expenses (VIII) | 242 043.00 | | | 242 043.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -55 576.00 | 4 080.00 | | -55 576.00 |
HK Income tax | | 422 044.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 283 284.00 | 3 614 297.00 | | 283 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 369 859.00 | 538 768.00 | | 369 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -86 575.00 | 3 075 529.00 | | -86 575.00 |
| |
| 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 | 8 302 732.00 | | 4 006 388.00 | 8 302 732.00 |
I3 DECREASES Total Financial Fixed Assets | 3 363 894.00 | | 8 506 388.00 | 3 363 894.00 |
I4 DECREASES Grand Total | 3 363 894.00 | | 8 945 226.00 | 3 363 894.00 |
IO DECREASES Total including other intangible assets | | | 438 838.00 | |
KD ACQUISITIONS Total including other intangible assets | 238 838.00 | | 200 000.00 | 238 838.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 063 894.00 | | 3 806 388.00 | 8 063 894.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 481.00 | 683.00 | | 9 481.00 |
PE DEPRECIATION Total including other intangible assets | 9 481.00 | 683.00 | | 9 481.00 |
| |
| 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 | 237 902.00 | | 186 467.00 | 237 902.00 |
6A on fixed assets – intangible | 200 000.00 | 228 674.00 | | 200 000.00 |
6T Receivables | 9 125.00 | | | 9 125.00 |
6X Other provisions for depreciation | 3 643 720.00 | | | 3 643 720.00 |
7B Total provisions for depreciation | 3 852 846.00 | 228 674.00 | | 3 852 846.00 |
7C Grand total | 4 090 748.00 | 228 674.00 | 186 467.00 | 4 090 748.00 |
UJ - Exceptional | | 228 674.00 | 186 467.00 | |
| |
| 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 | 25 540.00 | 25 540.00 | | 25 540.00 |
UP Loans | 3 806 388.00 | | 3 806 388.00 | 3 806 388.00 |
VA Doubtful or disputed receivables | 10 914.00 | 10 914.00 | | 10 914.00 |
VB VAT | 6 211.00 | 6 211.00 | | 6 211.00 |
VC Group and associates | 4 033 708.00 | 4 033 708.00 | | 4 033 708.00 |
VI Group and Associates | 623 392.00 | 623 392.00 | | 623 392.00 |
VM Income taxes | 476 574.00 | 476 574.00 | | 476 574.00 |
VP Miscellaneous | 39 662.00 | 39 662.00 | | 39 662.00 |
VQ Other Taxes, Duties, and Similar Debts | 65 502.00 | 65 502.00 | | 65 502.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 373 457.00 | 4 567 068.00 | 3 806 388.00 | 8 373 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 714 434.00 | 714 434.00 | | 714 434.00 |
