| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 154.00 | 5 154.00 | | 5 154.00 |
AH Goodwill | 152 449.00 | 45 735.00 | 106 714.00 | 152 449.00 |
AR Technical installations, industrial equipment and tools | 14 290.00 | 14 290.00 | | 14 290.00 |
AT Other tangible assets | 659 952.00 | 659 952.00 | | 659 952.00 |
BH Other financial assets | 57 931.00 | | 57 931.00 | 57 931.00 |
BJ TOTAL (I) | 5 860 686.00 | 3 737 954.00 | 2 122 733.00 | 5 860 686.00 |
BX Customers and related accounts | 80 946.00 | | 80 946.00 | 80 946.00 |
BZ Other receivables | 6 005 294.00 | 1 298 000.00 | 4 707 294.00 | 6 005 294.00 |
CF Cash and cash equivalents | 3 657.00 | | 3 657.00 | 3 657.00 |
CH Prepaid expenses | 8 127.00 | | 8 127.00 | 8 127.00 |
CJ TOTAL (II) | 6 098 024.00 | 1 298 000.00 | 4 800 024.00 | 6 098 024.00 |
CO Grand total (0 to V) | 11 958 710.00 | 5 035 954.00 | 6 922 756.00 | 11 958 710.00 |
CU Other investments | 4 948 088.00 | 2 990 000.00 | 1 958 088.00 | 4 948 088.00 |
CX Development or Research and Development Expenses | 22 823.00 | 22 823.00 | | 22 823.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 910 962.00 | 910 962.00 | | 910 962.00 |
DB Share, merger, contribution premiums, etc. | 1 898 625.00 | 1 898 625.00 | | 1 898 625.00 |
DD Legal reserve (1) | 45 735.00 | 45 735.00 | | 45 735.00 |
DH Retained earnings | -2 839 124.00 | -1 603 879.00 | | -2 839 124.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -474 245.00 | -1 235 245.00 | | -474 245.00 |
DL TOTAL (I) | -458 047.00 | 16 198.00 | | -458 047.00 |
DQ Provisions for Expenses | 34 930.00 | 29 656.00 | | 34 930.00 |
DR TOTAL (IV) | 34 930.00 | 29 656.00 | | 34 930.00 |
DU Loans and Debts from Credit Institutions (3) | | 137 658.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 7 244 041.00 | 5 736 483.00 | | 7 244 041.00 |
DX Trade payables and related accounts | 59 549.00 | 57 882.00 | | 59 549.00 |
DY Tax and social security liabilities | 42 282.00 | 19 951.00 | | 42 282.00 |
EA Other liabilities | | 25 480.00 | | |
EC TOTAL (IV) | 7 345 873.00 | 5 977 453.00 | | 7 345 873.00 |
EE Grand total (I to V) | 6 922 756.00 | 6 023 307.00 | | 6 922 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 216 091.00 | | 216 091.00 | 216 091.00 |
FJ Net sales | 216 091.00 | | 216 091.00 | 216 091.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 466.00 | |
FQ Other income | | | 159 633.00 | |
FR Total operating income (I) | | | 378 189.00 | |
FW Other purchases and external expenses | | | 148 485.00 | |
FX Taxes, duties, and similar payments | | | 35 185.00 | |
FY Salaries and Wages | | | 117 646.00 | |
FZ Social Security Contributions | | | 59 749.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 732.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 274.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 382 075.00 | |
GG - OPERATING RESULT (I - II) | | | -3 886.00 | |
GL Other interest and similar income | | | 56 663.00 | |
GP Total financial income (V) | | | 56 663.00 | |
GQ Financial allocations to depreciation and provisions | | | 459 000.00 | |
GR Interest and similar expenses | | | 68 022.00 | |
GU Total financial expenses (VI) | | | 527 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -470 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -474 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 68.00 | | |
HD Total exceptional income (VII) | | 68.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 68.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 434 852.00 | 431 950.00 | | 434 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 909 097.00 | 1 667 195.00 | | 909 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -474 245.00 | -1 235 245.00 | | -474 245.00 |
| |
| 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 | 5 860 686.00 | | | 5 860 686.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 823.00 | | | 22 823.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 006 018.00 | |
I4 DECREASES Grand Total | | | 5 860 686.00 | |
IN DECREASES Start-up, development, or research expenses | | | 22 823.00 | |
IO DECREASES Total including other intangible assets | | | 157 603.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 674 242.00 | |
KD ACQUISITIONS Total including other intangible assets | 157 603.00 | | | 157 603.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 674 242.00 | | | 674 242.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 006 018.00 | | | 5 006 018.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 732 221.00 | 15 732.00 | | 732 221.00 |
CY DEPRECIATION Start-up, development, or research expenses | 22 823.00 | | | 22 823.00 |
PE DEPRECIATION Total including other intangible assets | 35 644.00 | 15 245.00 | | 35 644.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 673 754.00 | 488.00 | | 673 754.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 29 656.00 | 5 274.00 | | 29 656.00 |
6X Other provisions for depreciation | 839 000.00 | 459 000.00 | | 839 000.00 |
7B Total provisions for depreciation | 3 829 000.00 | 459 000.00 | | 3 829 000.00 |
7C Grand total | 3 858 656.00 | 464 274.00 | | 3 858 656.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 5 274.00 | | |
UG - Financial | | 459 000.00 | | |
| |
| 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 | 59 549.00 | 59 549.00 | | 59 549.00 |
8C Staff and Related Accounts | 17 293.00 | 17 293.00 | | 17 293.00 |
8D Social Security and Other Social Organizations | 12 275.00 | 12 275.00 | | 12 275.00 |
UT Other financial assets | 57 931.00 | 57 931.00 | | 57 931.00 |
UX Other trade receivables | 80 946.00 | 80 946.00 | | 80 946.00 |
VB VAT | 4 592.00 | 4 592.00 | | 4 592.00 |
VC Group and associates | 5 607 486.00 | 5 607 486.00 | | 5 607 486.00 |
VI Group and Associates | 7 244 041.00 | 7 244 041.00 | | 7 244 041.00 |
VM Income taxes | 393 217.00 | 393 217.00 | | 393 217.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 268.00 | 4 268.00 | | 4 268.00 |
VS Prepaid expenses | 8 127.00 | 8 127.00 | | 8 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 152 297.00 | 6 152 297.00 | | 6 152 297.00 |
VW VAT | 8 446.00 | 8 446.00 | | 8 446.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 345 873.00 | 7 345 873.00 | | 7 345 873.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
