| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 202 701.00 | 777 404.00 | 425 297.00 | 1 202 701.00 |
AN Land | 75 000.00 | | 75 000.00 | 75 000.00 |
AT Other tangible assets | 10 842.00 | 10 684.00 | 159.00 | 10 842.00 |
BJ TOTAL (I) | 6 502 463.00 | 1 688 087.00 | 4 814 376.00 | 6 502 463.00 |
BZ Other receivables | 171 319.00 | | 171 319.00 | 171 319.00 |
CF Cash and cash equivalents | 123 315.00 | | 123 315.00 | 123 315.00 |
CH Prepaid expenses | 651.00 | | 651.00 | 651.00 |
CJ TOTAL (II) | 295 285.00 | | 295 285.00 | 295 285.00 |
CO Grand total (0 to V) | 6 797 748.00 | 1 688 087.00 | 5 109 661.00 | 6 797 748.00 |
CU Other investments | 5 213 920.00 | 900 000.00 | 4 313 920.00 | 5 213 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 804 000.00 | 804 000.00 | | 804 000.00 |
DD Legal reserve (1) | 80 400.00 | 80 400.00 | | 80 400.00 |
DG Other reserves | 4 783 202.00 | 4 747 306.00 | | 4 783 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -855 481.00 | 35 897.00 | | -855 481.00 |
DL TOTAL (I) | 4 812 122.00 | 5 667 602.00 | | 4 812 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 921.00 | 181 754.00 | | 85 921.00 |
DX Trade payables and related accounts | 15 559.00 | 14 244.00 | | 15 559.00 |
DY Tax and social security liabilities | 109 659.00 | 103 471.00 | | 109 659.00 |
EA Other liabilities | 86 400.00 | 90 000.00 | | 86 400.00 |
EC TOTAL (IV) | 297 539.00 | 389 469.00 | | 297 539.00 |
EE Grand total (I to V) | 5 109 661.00 | 6 057 072.00 | | 5 109 661.00 |
EG Accrued income and payables due within one year | 297 539.00 | 389 469.00 | | 297 539.00 |
EI Including equity loans | 85 921.00 | | | 85 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 622 787.00 | | 622 787.00 | 622 787.00 |
FJ Net sales | 622 787.00 | | 622 787.00 | 622 787.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 622 790.00 | |
FW Other purchases and external expenses | | | 37 217.00 | |
FX Taxes, duties, and similar payments | | | 9 948.00 | |
FY Salaries and Wages | | | 300 602.00 | |
FZ Social Security Contributions | | | 151 181.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 116 102.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 615 053.00 | |
GG - OPERATING RESULT (I - II) | | | 7 737.00 | |
GQ Financial allocations to depreciation and provisions | | | 900 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 900 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -900 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -892 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -36 782.00 | -36 445.00 | | -36 782.00 |
HL TOTAL REVENUE (I + III + V + VII) | 622 790.00 | 640 659.00 | | 622 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 478 271.00 | 604 762.00 | | 1 478 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -855 481.00 | 35 897.00 | | -855 481.00 |
| |
| 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 | 6 501 965.00 | | 818.00 | 6 501 965.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 213 920.00 | |
I4 DECREASES Grand Total | | 320.00 | 6 502 463.00 | |
IO DECREASES Total including other intangible assets | | 320.00 | 1 202 701.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 842.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 202 203.00 | | 818.00 | 1 202 203.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 842.00 | | | 85 842.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 213 920.00 | | | 5 213 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 671 985.00 | 116 102.00 | | 671 985.00 |
PE DEPRECIATION Total including other intangible assets | 662 168.00 | 115 236.00 | | 662 168.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 817.00 | 867.00 | | 9 817.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 900 000.00 | | |
7C Grand total | | 900 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 900 000.00 | | |
| |
| 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 | 15 559.00 | 15 559.00 | | 15 559.00 |
8C Staff and Related Accounts | 43 871.00 | 43 871.00 | | 43 871.00 |
8D Social Security and Other Social Organizations | 50 931.00 | 50 931.00 | | 50 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 86 400.00 | 86 400.00 | | 86 400.00 |
UY Staff and related accounts | 800.00 | 800.00 | | 800.00 |
VB VAT | 16 863.00 | 16 863.00 | | 16 863.00 |
VI Group and Associates | 85 921.00 | 85 921.00 | | 85 921.00 |
VM Income taxes | 105 612.00 | 105 612.00 | | 105 612.00 |
VP Miscellaneous | 48 044.00 | 48 044.00 | | 48 044.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 611.00 | 3 611.00 | | 3 611.00 |
VS Prepaid expenses | 651.00 | 651.00 | | 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 970.00 | 171 970.00 | | 171 970.00 |
VW VAT | 11 246.00 | 11 246.00 | | 11 246.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 297 539.00 | 297 539.00 | | 297 539.00 |
