| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 843 027.00 | | 843 027.00 | 843 027.00 |
BJ TOTAL (I) | 843 027.00 | | 843 027.00 | 843 027.00 |
BX Customers and related accounts | 249 243.00 | | 249 243.00 | 249 243.00 |
BZ Other receivables | 7 487 381.00 | | 7 487 381.00 | 7 487 381.00 |
CF Cash and cash equivalents | 1 751 856.00 | | 1 751 856.00 | 1 751 856.00 |
CH Prepaid expenses | 124 154.00 | | 124 154.00 | 124 154.00 |
CJ TOTAL (II) | 9 612 635.00 | | 9 612 635.00 | 9 612 635.00 |
CN Currency translation adjustments (V) | 525 625.00 | | 525 625.00 | 525 625.00 |
CO Grand total (0 to V) | 10 981 288.00 | | 10 981 288.00 | 10 981 288.00 |
CR Shares due in more than one year | 7 407 840.00 | | | 7 407 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | -222 274.00 | 50 741.00 | | -222 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -176 542.00 | -273 015.00 | | -176 542.00 |
DL TOTAL (I) | -398 706.00 | -222 164.00 | | -398 706.00 |
DP Provisions for Risks | 525 625.00 | 410 118.00 | | 525 625.00 |
DR TOTAL (IV) | 525 625.00 | 410 118.00 | | 525 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 845 647.00 | 655 022.00 | | 845 647.00 |
DX Trade payables and related accounts | 1 877 290.00 | 2 261 168.00 | | 1 877 290.00 |
DY Tax and social security liabilities | 257.00 | 1 581.00 | | 257.00 |
EA Other liabilities | 7 445 066.00 | 7 304 618.00 | | 7 445 066.00 |
EB Prepaid income (2) | 124 622.00 | 122 271.00 | | 124 622.00 |
EC TOTAL (IV) | 10 292 882.00 | 10 344 660.00 | | 10 292 882.00 |
ED (V) | 561 486.00 | 388 540.00 | | 561 486.00 |
EE Grand total (I to V) | 10 981 288.00 | 10 921 153.00 | | 10 981 288.00 |
EG Accrued income and payables due within one year | 2 002 169.00 | 2 385 020.00 | | 2 002 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 624 173.00 | |
FJ Net sales | | | 2 624 173.00 | |
FQ Other income | | | 9 093.00 | |
FR Total operating income (I) | | | 2 633 266.00 | |
FW Other purchases and external expenses | | | 2 628 587.00 | |
FX Taxes, duties, and similar payments | | | 685.00 | |
GE Other Expenses | | | 68 028.00 | |
GF Total Operating Expenses (II) | | | 2 697 300.00 | |
GG - OPERATING RESULT (I - II) | | | -64 033.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 410 118.00 | |
GN Positive exchange differences | | | 2 999.00 | |
GP Total financial income (V) | | | 413 117.00 | |
GQ Financial allocations to depreciation and provisions | | | 525 625.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 525 625.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112 509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -176 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 046 383.00 | 3 334 172.00 | | 3 046 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 222 925.00 | 3 607 187.00 | | 3 222 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -176 542.00 | -273 015.00 | | -176 542.00 |
| |
| 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 | 827 124.00 | | 111 879.00 | 827 124.00 |
I3 DECREASES Total Financial Fixed Assets | | 95 975.00 | 843 027.00 | |
I4 DECREASES Grand Total | | 95 975.00 | 843 027.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 827 124.00 | | 111 879.00 | 827 124.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 410 118.00 | 525 625.00 | 410 118.00 | 410 118.00 |
7C Grand total | 410 118.00 | 525 625.00 | 410 118.00 | 410 118.00 |
UG - Financial | | 525 625.00 | 410 118.00 | |
| |
| 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 | 845 647.00 | | | 845 647.00 |
8B Suppliers and Related Accounts | 1 877 290.00 | 1 877 290.00 | | 1 877 290.00 |
8D Social Security and Other Social Organizations | 257.00 | 257.00 | | 257.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 445 066.00 | | 7 445 066.00 | 7 445 066.00 |
8L Deferred income | 124 622.00 | 124 622.00 | | 124 622.00 |
UT Other financial assets | 843 027.00 | | 843 027.00 | 843 027.00 |
UX Other trade receivables | 249 243.00 | 249 243.00 | | 249 243.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 487 381.00 | 79 541.00 | 7 407 840.00 | 7 487 381.00 |
VS Prepaid expenses | 124 154.00 | 124 154.00 | | 124 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 703 806.00 | 452 939.00 | 8 250 867.00 | 8 703 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 292 882.00 | 2 002 169.00 | 7 445 066.00 | 10 292 882.00 |
