| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 199.00 | 1 831.00 | 1 368.00 | 3 199.00 |
BJ TOTAL (I) | 3 424 892.00 | 1 831.00 | 3 423 061.00 | 3 424 892.00 |
BX Customers and related accounts | 391 416.00 | | 391 416.00 | 391 416.00 |
BZ Other receivables | 138 654.00 | | 138 654.00 | 138 654.00 |
CF Cash and cash equivalents | 172 861.00 | | 172 861.00 | 172 861.00 |
CH Prepaid expenses | 3 959.00 | | 3 959.00 | 3 959.00 |
CJ TOTAL (II) | 706 890.00 | | 706 890.00 | 706 890.00 |
CO Grand total (0 to V) | 4 131 781.00 | 1 831.00 | 4 129 950.00 | 4 131 781.00 |
CU Other investments | 3 421 692.00 | | 3 421 692.00 | 3 421 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 120 000.00 | | 1 000 000.00 |
DB Share, merger, contribution premiums, etc. | 6 602.00 | 6 602.00 | | 6 602.00 |
DD Legal reserve (1) | 112 000.00 | 112 000.00 | | 112 000.00 |
DG Other reserves | 1 305 190.00 | 2 011 206.00 | | 1 305 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 138 167.00 | -22 528.00 | | 1 138 167.00 |
DK Regulated provisions | 121 692.00 | 121 692.00 | | 121 692.00 |
DL TOTAL (I) | 3 683 651.00 | 3 348 972.00 | | 3 683 651.00 |
DS Convertible Bond Issues | | 290 694.00 | | |
DU Loans and Debts from Credit Institutions (3) | 4 958.00 | 14 530.00 | | 4 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185 196.00 | 151 211.00 | | 185 196.00 |
DX Trade payables and related accounts | 17 670.00 | 36 471.00 | | 17 670.00 |
DY Tax and social security liabilities | 238 475.00 | 164 440.00 | | 238 475.00 |
EC TOTAL (IV) | 446 299.00 | 657 346.00 | | 446 299.00 |
EE Grand total (I to V) | 4 129 950.00 | 4 006 318.00 | | 4 129 950.00 |
EI Including equity loans | 185 196.00 | | | 185 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 326 180.00 | | 326 180.00 | 326 180.00 |
FJ Net sales | 326 180.00 | | 326 180.00 | 326 180.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 641.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 331 824.00 | |
FW Other purchases and external expenses | | | 78 086.00 | |
FX Taxes, duties, and similar payments | | | 7 972.00 | |
FY Salaries and Wages | | | 164 680.00 | |
FZ Social Security Contributions | | | 70 880.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 535.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 322 154.00 | |
GG - OPERATING RESULT (I - II) | | | 9 670.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 264 786.00 | |
GP Total financial income (V) | | | 1 264 786.00 | |
GR Interest and similar expenses | | | 173 079.00 | |
GU Total financial expenses (VI) | | | 173 079.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 091 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 101 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -36 790.00 | 1 673.00 | | -36 790.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 596 610.00 | 344 663.00 | | 1 596 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 458 443.00 | 367 191.00 | | 458 443.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 138 167.00 | -22 528.00 | | 1 138 167.00 |
| |
| 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 | 3 424 892.00 | | | 3 424 892.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 421 692.00 | |
I4 DECREASES Grand Total | | | 3 424 892.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 199.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 199.00 | | | 3 199.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 421 692.00 | | | 3 421 692.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 296.00 | 535.00 | | 1 296.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 296.00 | 535.00 | | 1 296.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 121 692.00 | | | 121 692.00 |
7C Grand total | 121 692.00 | | | 121 692.00 |
| |
| 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 | 17 670.00 | 17 670.00 | | 17 670.00 |
8C Staff and Related Accounts | 102 099.00 | 102 099.00 | | 102 099.00 |
8D Social Security and Other Social Organizations | 52 329.00 | 52 329.00 | | 52 329.00 |
UX Other trade receivables | 391 416.00 | 391 416.00 | | 391 416.00 |
VB VAT | 10 678.00 | 10 678.00 | | 10 678.00 |
VG Loans with a maturity of up to one year at origin | 142.00 | 142.00 | | 142.00 |
VH Loans with a maturity of more than one year at origin | 4 816.00 | 4 816.00 | | 4 816.00 |
VI Group and Associates | 185 196.00 | 185 196.00 | | 185 196.00 |
VK Loans repaid during the year | 289 465.00 | | | 289 465.00 |
VM Income taxes | 121 374.00 | 121 374.00 | | 121 374.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 811.00 | 18 811.00 | | 18 811.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 602.00 | 6 602.00 | | 6 602.00 |
VS Prepaid expenses | 3 959.00 | 3 959.00 | | 3 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 534 029.00 | 534 029.00 | | 534 029.00 |
VW VAT | 65 236.00 | 65 236.00 | | 65 236.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 446 299.00 | 446 299.00 | | 446 299.00 |
