| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 162 000.00 | | 9 162 000.00 | 9 162 000.00 |
AP Buildings | 45 717 228.00 | 10 505 037.00 | 35 212 191.00 | 45 717 228.00 |
BB Receivables related to investments | 1 654 800.00 | | 1 654 800.00 | 1 654 800.00 |
BJ TOTAL (I) | 56 552 028.00 | 10 505 037.00 | 46 046 991.00 | 56 552 028.00 |
BX Customers and related accounts | 631 583.00 | | 631 583.00 | 631 583.00 |
BZ Other receivables | 238 896.00 | | 238 896.00 | 238 896.00 |
CF Cash and cash equivalents | 420 775.00 | | 420 775.00 | 420 775.00 |
CH Prepaid expenses | 150 370.00 | | 150 370.00 | 150 370.00 |
CJ TOTAL (II) | 1 441 625.00 | | 1 441 625.00 | 1 441 625.00 |
CO Grand total (0 to V) | 58 604 069.00 | 10 505 037.00 | 48 099 032.00 | 58 604 069.00 |
CP Shares due in less than one year | 78 800.00 | | | 78 800.00 |
CU Other investments | 18 000.00 | | 18 000.00 | 18 000.00 |
CW Deferred expenses or loan issuance costs | 610 417.00 | | 610 417.00 | 610 417.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 259 000.00 | 37 000.00 | | 259 000.00 |
DB Share, merger, contribution premiums, etc. | 2 927 807.00 | | | 2 927 807.00 |
DD Legal reserve (1) | 853.00 | 853.00 | | 853.00 |
DH Retained earnings | -2 116 074.00 | -1 638 595.00 | | -2 116 074.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 783 093.00 | -477 479.00 | | -1 783 093.00 |
DL TOTAL (I) | -711 507.00 | -2 078 221.00 | | -711 507.00 |
DQ Provisions for Expenses | 609 761.00 | 152 440.00 | | 609 761.00 |
DR TOTAL (IV) | 609 761.00 | 152 440.00 | | 609 761.00 |
DU Loans and Debts from Credit Institutions (3) | 245.00 | 16.00 | | 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 279 103.00 | 11 970 152.00 | | 47 279 103.00 |
DX Trade payables and related accounts | 629 321.00 | 309 019.00 | | 629 321.00 |
DY Tax and social security liabilities | 292 110.00 | 72 776.00 | | 292 110.00 |
EC TOTAL (IV) | 48 200 779.00 | 12 351 963.00 | | 48 200 779.00 |
EE Grand total (I to V) | 48 099 032.00 | 10 426 183.00 | | 48 099 032.00 |
EG Accrued income and payables due within one year | 7 188 455.00 | 1 745 048.00 | | 7 188 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 5 043 595.00 | | 5 043 595.00 | 5 043 595.00 |
FJ Net sales | 5 043 595.00 | | 5 043 595.00 | 5 043 595.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 63 583.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 5 107 181.00 | |
FW Other purchases and external expenses | | | 2 080 214.00 | |
FX Taxes, duties, and similar payments | | | 351 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 344 014.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 4 775 395.00 | |
GG - OPERATING RESULT (I - II) | | | 331 786.00 | |
GR Interest and similar expenses | | | 2 114 879.00 | |
GU Total financial expenses (VI) | | | 2 114 879.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 114 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 783 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 107 181.00 | 1 246 080.00 | | 5 107 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 890 275.00 | 1 723 559.00 | | 6 890 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 783 093.00 | -477 479.00 | | -1 783 093.00 |
| |
| 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 | 11 935 089.00 | | 44 695 739.00 | 11 935 089.00 |
I3 DECREASES Total Financial Fixed Assets | 78 800.00 | | 1 672 800.00 | 78 800.00 |
I4 DECREASES Grand Total | 78 800.00 | | 56 552 028.00 | 78 800.00 |
IO DECREASES Total including other intangible assets | | | 9 162 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 717 228.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 9 162 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 497 189.00 | | 34 220 039.00 | 11 497 189.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 437 900.00 | | 1 313 700.00 | 437 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 002 434.00 | 8 502 603.00 | | 2 002 434.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 002 434.00 | 8 502 603.00 | | 2 002 434.00 |
| |
| 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 | 152 440.00 | 457 320.00 | | 152 440.00 |
7C Grand total | 152 440.00 | 457 320.00 | | 152 440.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 47 279 103.00 | 6 266 779.00 | 5 967 488.00 | 47 279 103.00 |
8B Suppliers and Related Accounts | 629 321.00 | 629 321.00 | | 629 321.00 |
UL Receivables related to investments | 1 654 800.00 | 78 800.00 | 1 576 000.00 | 1 654 800.00 |
UX Other trade receivables | 631 583.00 | 631 583.00 | | 631 583.00 |
VB VAT | 73 352.00 | 73 352.00 | | 73 352.00 |
VC Group and associates | 3 519.00 | 3 519.00 | | 3 519.00 |
VG Loans with a maturity of up to one year at origin | 245.00 | 245.00 | | 245.00 |
VK Loans repaid during the year | 1 491 872.00 | | | 1 491 872.00 |
VN Other taxes, similar payments | 162 026.00 | 162 026.00 | | 162 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 291 087.00 | 291 087.00 | | 291 087.00 |
VS Prepaid expenses | 150 370.00 | 150 370.00 | | 150 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 675 650.00 | 1 099 650.00 | 1 576 000.00 | 2 675 650.00 |
VW VAT | 1 023.00 | 1 023.00 | | 1 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 200 779.00 | 7 188 455.00 | 5 967 488.00 | 48 200 779.00 |
