| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 360 673.00 | | 12 360 673.00 | 12 360 673.00 |
BZ Other receivables | 84 641.00 | | 84 641.00 | 84 641.00 |
CF Cash and cash equivalents | 389 063.00 | | 389 063.00 | 389 063.00 |
CH Prepaid expenses | 2 764.00 | | 2 764.00 | 2 764.00 |
CJ TOTAL (II) | 476 469.00 | | 476 469.00 | 476 469.00 |
CO Grand total (0 to V) | 12 837 142.00 | | 12 837 142.00 | 12 837 142.00 |
CU Other investments | 12 360 673.00 | | 12 360 673.00 | 12 360 673.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 250 000.00 | | | 3 250 000.00 |
DB Share, merger, contribution premiums, etc. | 2 283 006.00 | | | 2 283 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 508 534.00 | | | 508 534.00 |
DJ Investment subsidies | 125 386.00 | | | 125 386.00 |
DL TOTAL (I) | 6 166 926.00 | | | 6 166 926.00 |
DS Convertible Bond Issues | 700 000.00 | | | 700 000.00 |
DT Other Bond Issues | 2 000 000.00 | | | 2 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 744 534.00 | | | 3 744 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 946.00 | | | 10 946.00 |
DX Trade payables and related accounts | 53 808.00 | | | 53 808.00 |
DY Tax and social security liabilities | 160 928.00 | | | 160 928.00 |
EC TOTAL (IV) | 6 670 216.00 | | | 6 670 216.00 |
EE Grand total (I to V) | 12 837 142.00 | | | 12 837 142.00 |
EG Accrued income and payables due within one year | 3 479 483.00 | | | 3 479 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 274.00 | | 130 274.00 | 130 274.00 |
FJ Net sales | 130 274.00 | | 130 274.00 | 130 274.00 |
FR Total operating income (I) | | | 130 274.00 | |
FW Other purchases and external expenses | | | 173 802.00 | |
FX Taxes, duties, and similar payments | | | 8 352.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 182 155.00 | |
GG - OPERATING RESULT (I - II) | | | -51 881.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 830 148.00 | |
GL Other interest and similar income | | | 4 745.00 | |
GP Total financial income (V) | | | 834 893.00 | |
GR Interest and similar expenses | | | 289 824.00 | |
GU Total financial expenses (VI) | | | 289 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 545 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 493 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 125 386.00 | | | 125 386.00 |
HH Total exceptional expenses (VIII) | 125 386.00 | | | 125 386.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -125 386.00 | | | -125 386.00 |
HK Income tax | -140 732.00 | | | -140 732.00 |
HL TOTAL REVENUE (I + III + V + VII) | 965 167.00 | | | 965 167.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 456 633.00 | | | 456 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 508 534.00 | | | 508 534.00 |
| |
| 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 | | | 12 060 673.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 12 060 673.00 | |
I4 DECREASES Grand Total | | | 12 060 673.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 12 060 673.00 | |
