| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 160 000.00 | 132 687.00 | 27 313.00 | 160 000.00 |
AP Buildings | | | | |
AT Other tangible assets | 173 593.00 | 141 222.00 | 32 370.00 | 173 593.00 |
BH Other financial assets | 3 320.00 | | 3 320.00 | 3 320.00 |
BJ TOTAL (I) | 343 455.00 | 273 909.00 | 69 545.00 | 343 455.00 |
BZ Other receivables | 1 960 371.00 | | 1 960 371.00 | 1 960 371.00 |
CD Marketable securities | 2 468 326.00 | | 2 468 326.00 | 2 468 326.00 |
CF Cash and cash equivalents | 694 358.00 | | 694 358.00 | 694 358.00 |
CH Prepaid expenses | 627.00 | | 627.00 | 627.00 |
CJ TOTAL (II) | 5 123 683.00 | | 5 123 683.00 | 5 123 683.00 |
CO Grand total (0 to V) | 5 467 137.00 | 273 909.00 | 5 193 228.00 | 5 467 137.00 |
CP Shares due in less than one year | 3 320.00 | | | 3 320.00 |
CU Other investments | 6 542.00 | | 6 542.00 | 6 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 559 080.00 | 559 080.00 | | 559 080.00 |
DB Share, merger, contribution premiums, etc. | 3 482 638.00 | 3 482 638.00 | | 3 482 638.00 |
DD Legal reserve (1) | 55 908.00 | 55 908.00 | | 55 908.00 |
DG Other reserves | 588 829.00 | 675 765.00 | | 588 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -133 682.00 | -31 028.00 | | -133 682.00 |
DL TOTAL (I) | 4 552 773.00 | 4 742 363.00 | | 4 552 773.00 |
DU Loans and Debts from Credit Institutions (3) | 608 898.00 | 720 182.00 | | 608 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 664.00 | 19 742.00 | | 19 664.00 |
DX Trade payables and related accounts | 5 645.00 | 4 022.00 | | 5 645.00 |
DY Tax and social security liabilities | 2 479.00 | 14 990.00 | | 2 479.00 |
EA Other liabilities | 2 768.00 | 5 762.00 | | 2 768.00 |
EB Prepaid income (2) | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 640 455.00 | 765 698.00 | | 640 455.00 |
EE Grand total (I to V) | 5 193 228.00 | 5 508 062.00 | | 5 193 228.00 |
EG Accrued income and payables due within one year | 118 943.00 | 131 903.00 | | 118 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FQ Other income | | | 15 392.00 | |
FR Total operating income (I) | | | 27 392.00 | |
FW Other purchases and external expenses | | | 45 953.00 | |
FX Taxes, duties, and similar payments | | | 7 404.00 | |
FY Salaries and Wages | | | 3 313.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 656.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 105 327.00 | |
GG - OPERATING RESULT (I - II) | | | -77 935.00 | |
GL Other interest and similar income | | | 36 253.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 36 253.00 | |
GR Interest and similar expenses | | | 7 618.00 | |
GU Total financial expenses (VI) | | | 7 618.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 55 940.00 | -666.00 | | 55 940.00 |
HF Exceptional expenses on capital transactions | 3 303.00 | | | 3 303.00 |
HG Exceptional depreciation and provisions | 25 138.00 | | | 25 138.00 |
HH Total exceptional expenses (VIII) | 84 382.00 | -666.00 | | 84 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -84 382.00 | 666.00 | | -84 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 645.00 | 53 593.00 | | 63 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 327.00 | 84 621.00 | | 197 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -133 682.00 | -31 028.00 | | -133 682.00 |
| |
| 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 | 366 603.00 | | | 366 603.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 862.00 | |
I4 DECREASES Grand Total | | 23 148.00 | 343 455.00 | |
IO DECREASES Total including other intangible assets | | | 160 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 23 148.00 | 173 593.00 | |
KD ACQUISITIONS Total including other intangible assets | 160 000.00 | | | 160 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 196 741.00 | | | 196 741.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 862.00 | | | 9 862.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 219 960.00 | 73 795.00 | 19 845.00 | 219 960.00 |
PE DEPRECIATION Total including other intangible assets | 106 026.00 | 26 661.00 | | 106 026.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 934.00 | 47 133.00 | 19 845.00 | 113 934.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 25 138.00 | 25 138.00 | | 25 138.00 |
7B Total provisions for depreciation | 25 138.00 | 25 138.00 | | 25 138.00 |
7C Grand total | 25 138.00 | 25 138.00 | | 25 138.00 |
| |
| 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 | 5 645.00 | 5 645.00 | | 5 645.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 768.00 | 2 768.00 | | 2 768.00 |
8L Deferred income | 1 000.00 | 1 000.00 | | 1 000.00 |
UT Other financial assets | 3 320.00 | 3 320.00 | | 3 320.00 |
VB VAT | 10 371.00 | 10 371.00 | | 10 371.00 |
VC Group and associates | 1 950 000.00 | 1 950 000.00 | | 1 950 000.00 |
VH Loans with a maturity of more than one year at origin | 608 898.00 | 87 386.00 | 521 512.00 | 608 898.00 |
VI Group and Associates | 19 664.00 | 19 664.00 | | 19 664.00 |
VK Loans repaid during the year | 86 387.00 | | | 86 387.00 |
VS Prepaid expenses | 627.00 | 627.00 | | 627.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 964 319.00 | 1 964 319.00 | | 1 964 319.00 |
VW VAT | 2 479.00 | 2 479.00 | | 2 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 640 455.00 | 118 943.00 | 521 512.00 | 640 455.00 |
