| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 968.00 | 5 968.00 | | 5 968.00 |
AT Other tangible assets | 4 716.00 | 2 876.00 | 1 840.00 | 4 716.00 |
BJ TOTAL (I) | 1 860 184.00 | 1 858 344.00 | 1 840.00 | 1 860 184.00 |
BX Customers and related accounts | 26 280.00 | 2 400.00 | 23 880.00 | 26 280.00 |
BZ Other receivables | 44 674.00 | | 44 674.00 | 44 674.00 |
CF Cash and cash equivalents | 21 236.00 | | 21 236.00 | 21 236.00 |
CH Prepaid expenses | 2 961.00 | | 2 961.00 | 2 961.00 |
CJ TOTAL (II) | 95 152.00 | 2 400.00 | 92 752.00 | 95 152.00 |
CO Grand total (0 to V) | 1 955 335.00 | 1 860 744.00 | 94 592.00 | 1 955 335.00 |
CU Other investments | 1 849 500.00 | 1 849 500.00 | | 1 849 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 269 268.00 | 269 268.00 | | 269 268.00 |
DB Share, merger, contribution premiums, etc. | 125 010.00 | 125 010.00 | | 125 010.00 |
DD Legal reserve (1) | 8 401.00 | 8 401.00 | | 8 401.00 |
DF Regulated reserves (1) | 1 602 900.00 | 1 602 900.00 | | 1 602 900.00 |
DG Other reserves | 135 429.00 | 135 429.00 | | 135 429.00 |
DH Retained earnings | -2 454 782.00 | -1 001 138.00 | | -2 454 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 711.00 | -1 453 644.00 | | 72 711.00 |
DL TOTAL (I) | -241 063.00 | -313 774.00 | | -241 063.00 |
DQ Provisions for Expenses | 43 590.00 | 96 668.00 | | 43 590.00 |
DR TOTAL (IV) | 43 590.00 | 96 668.00 | | 43 590.00 |
DS Convertible Bond Issues | 200 016.00 | 200 016.00 | | 200 016.00 |
DU Loans and Debts from Credit Institutions (3) | 46.00 | 98.00 | | 46.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 015.00 | 60 015.00 | | 60 015.00 |
DX Trade payables and related accounts | 4 152.00 | 12 275.00 | | 4 152.00 |
DY Tax and social security liabilities | 27 835.00 | 29 813.00 | | 27 835.00 |
EC TOTAL (IV) | 292 064.00 | 302 217.00 | | 292 064.00 |
EE Grand total (I to V) | 94 592.00 | 85 112.00 | | 94 592.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 46.00 | 54.00 | | 46.00 |
EI Including equity loans | 60 015.00 | | | 60 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 000.00 | | 234 000.00 | 234 000.00 |
FJ Net sales | 234 000.00 | | 234 000.00 | 234 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 314.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 243 317.00 | |
FW Other purchases and external expenses | | | 48 329.00 | |
FX Taxes, duties, and similar payments | | | 9 881.00 | |
FY Salaries and Wages | | | 108 297.00 | |
FZ Social Security Contributions | | | 39 797.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 475.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 206 780.00 | |
GG - OPERATING RESULT (I - II) | | | 36 538.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 53 078.00 | |
GP Total financial income (V) | | | 53 078.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 14 633.00 | |
GU Total financial expenses (VI) | | | 14 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 271.00 | 507.00 | | 2 271.00 |
HH Total exceptional expenses (VIII) | 2 271.00 | 507.00 | | 2 271.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 271.00 | -507.00 | | -2 271.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 395.00 | 255 005.00 | | 296 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 223 684.00 | 1 708 649.00 | | 223 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 711.00 | -1 453 644.00 | | 72 711.00 |
| |
| 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 | 1 857 869.00 | | 2 315.00 | 1 857 869.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 849 500.00 | |
I4 DECREASES Grand Total | | | 1 860 184.00 | |
IO DECREASES Total including other intangible assets | | | 5 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 716.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 968.00 | | | 5 968.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 401.00 | | 2 315.00 | 2 401.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 849 500.00 | | | 1 849 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 369.00 | 475.00 | | 8 369.00 |
PE DEPRECIATION Total including other intangible assets | 5 968.00 | | | 5 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 401.00 | 475.00 | | 2 401.00 |
| |
| 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 | 96 668.00 | | 53 078.00 | 96 668.00 |
6T Receivables | 2 400.00 | | | 2 400.00 |
7B Total provisions for depreciation | 1 851 900.00 | | | 1 851 900.00 |
7C Grand total | 1 948 568.00 | -1 895 490.00 | 53 078.00 | 1 948 568.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 200 016.00 | | 79 992.00 | 200 016.00 |
8A Miscellaneous Loans and Financial Debts | 60 000.00 | 7 500.00 | 52 500.00 | 60 000.00 |
8B Suppliers and Related Accounts | 4 152.00 | 4 152.00 | | 4 152.00 |
8C Staff and Related Accounts | 10 406.00 | 10 406.00 | | 10 406.00 |
8D Social Security and Other Social Organizations | 9 774.00 | 9 774.00 | | 9 774.00 |
UX Other trade receivables | 23 400.00 | 23 400.00 | | 23 400.00 |
VA Doubtful or disputed receivables | 2 880.00 | 2 880.00 | | 2 880.00 |
VB VAT | 569.00 | 569.00 | | 569.00 |
VC Group and associates | 44 105.00 | 44 105.00 | | 44 105.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VI Group and Associates | 15.00 | 15.00 | | 15.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 135.00 | 1 135.00 | | 1 135.00 |
VS Prepaid expenses | 2 961.00 | 2 961.00 | | 2 961.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 915.00 | 73 915.00 | | 73 915.00 |
VW VAT | 6 520.00 | 6 520.00 | | 6 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 064.00 | 39 548.00 | 132 492.00 | 292 064.00 |
