| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 299 930.00 | 5 299 930.00 | | 5 299 930.00 |
AT Other tangible assets | 3 036.00 | 3 036.00 | | 3 036.00 |
BB Receivables related to investments | 1 699 379.00 | 12 000.00 | 1 687 379.00 | 1 699 379.00 |
BJ TOTAL (I) | 8 761 406.00 | 5 346 404.00 | 3 415 001.00 | 8 761 406.00 |
BX Customers and related accounts | 61 188.00 | | 61 188.00 | 61 188.00 |
BZ Other receivables | 138 779.00 | | 138 779.00 | 138 779.00 |
CD Marketable securities | 250 000.00 | | 250 000.00 | 250 000.00 |
CF Cash and cash equivalents | 2 470 577.00 | | 2 470 577.00 | 2 470 577.00 |
CH Prepaid expenses | 2 832.00 | | 2 832.00 | 2 832.00 |
CJ TOTAL (II) | 2 923 375.00 | | 2 923 375.00 | 2 923 375.00 |
CO Grand total (0 to V) | 11 684 781.00 | 5 346 404.00 | 6 338 377.00 | 11 684 781.00 |
CP Shares due in less than one year | 1 687 379.00 | | | 1 687 379.00 |
CU Other investments | 1 759 060.00 | 31 438.00 | 1 727 622.00 | 1 759 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 498 001.00 | 5 600 000.00 | | 3 498 001.00 |
DB Share, merger, contribution premiums, etc. | 3 247 435.00 | 1 986 235.00 | | 3 247 435.00 |
DD Legal reserve (1) | 560 000.00 | 560 000.00 | | 560 000.00 |
DG Other reserves | 2 558 295.00 | 2 629 911.00 | | 2 558 295.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 718 949.00 | -71 616.00 | | -4 718 949.00 |
DK Regulated provisions | 392 810.00 | 392 810.00 | | 392 810.00 |
DL TOTAL (I) | 5 537 592.00 | 11 097 340.00 | | 5 537 592.00 |
DP Provisions for Risks | 50 000.00 | | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 030.00 | 357 039.00 | | 110 030.00 |
DX Trade payables and related accounts | 174 708.00 | 221 828.00 | | 174 708.00 |
DY Tax and social security liabilities | 210 214.00 | 164 693.00 | | 210 214.00 |
EA Other liabilities | 255 833.00 | 155 000.00 | | 255 833.00 |
EC TOTAL (IV) | 750 785.00 | 898 560.00 | | 750 785.00 |
EE Grand total (I to V) | 6 338 377.00 | 11 995 900.00 | | 6 338 377.00 |
EG Accrued income and payables due within one year | 750 785.00 | 898 560.00 | | 750 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 745 809.00 | | 745 809.00 | 745 809.00 |
FJ Net sales | 745 809.00 | | 745 809.00 | 745 809.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 476.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 747 285.00 | |
FW Other purchases and external expenses | | | 706 570.00 | |
FX Taxes, duties, and similar payments | | | 6 502.00 | |
FY Salaries and Wages | | | 331 324.00 | |
FZ Social Security Contributions | | | 177 600.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 221 998.00 | |
GG - OPERATING RESULT (I - II) | | | -474 713.00 | |
GL Other interest and similar income | | | 43 588.00 | |
GP Total financial income (V) | | | 43 588.00 | |
GR Interest and similar expenses | | | 34 807.00 | |
GU Total financial expenses (VI) | | | 34 807.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -465 932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 476.00 | 1 476.00 | | 1 476.00 |
HB Exceptional income from capital transactions | 4 750 000.00 | | | 4 750 000.00 |
HD Total exceptional income (VII) | 4 750 000.00 | | | 4 750 000.00 |
HF Exceptional expenses on capital transactions | 3 654 918.00 | 3 407.00 | | 3 654 918.00 |
HG Exceptional depreciation and provisions | 5 349 930.00 | | | 5 349 930.00 |
HH Total exceptional expenses (VIII) | 9 004 848.00 | 3 407.00 | | 9 004 848.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 254 848.00 | -3 407.00 | | -4 254 848.00 |
HK Income tax | -1 831.00 | | | -1 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 540 873.00 | 953 978.00 | | 5 540 873.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 259 822.00 | 1 025 594.00 | | 10 259 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 718 949.00 | -71 616.00 | | -4 718 949.00 |
| |
| 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 | 11 760 878.00 | | | 11 760 878.00 |
I3 DECREASES Total Financial Fixed Assets | | 301 493.00 | 3 458 439.00 | |
I4 DECREASES Grand Total | | 2 999 473.00 | 8 761 406.00 | |
IO DECREASES Total including other intangible assets | | 2 697 980.00 | 5 299 930.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 036.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 997 910.00 | | | 7 997 910.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 036.00 | | | 3 036.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 759 932.00 | | | 3 759 932.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 036.00 | | | 3 036.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 036.00 | | | 3 036.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 392 810.00 | | | 392 810.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 50 000.00 | | |
6A on fixed assets – intangible | | 5 299 930.00 | | |
7B Total provisions for depreciation | 43 438.00 | 5 299 930.00 | | 43 438.00 |
7C Grand total | 436 248.00 | 5 349 930.00 | | 436 248.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 5 349 930.00 | | |
| |
| 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 | 110 030.00 | 110 030.00 | | 110 030.00 |
8B Suppliers and Related Accounts | 174 708.00 | 174 708.00 | | 174 708.00 |
8C Staff and Related Accounts | 12 219.00 | 12 219.00 | | 12 219.00 |
8D Social Security and Other Social Organizations | 30 261.00 | 30 261.00 | | 30 261.00 |
8K Other liabilities (including liabilities related to repo transactions) | 255 833.00 | 255 833.00 | | 255 833.00 |
UL Receivables related to investments | 1 699 379.00 | 1 699 379.00 | | 1 699 379.00 |
UX Other trade receivables | 61 188.00 | 61 188.00 | | 61 188.00 |
VB VAT | 81 022.00 | 81 022.00 | | 81 022.00 |
VC Group and associates | 1 831.00 | 1 831.00 | | 1 831.00 |
VI Group and Associates | 129 000.00 | 129 000.00 | | 129 000.00 |
VM Income taxes | 47 932.00 | 47 932.00 | | 47 932.00 |
VP Miscellaneous | 7 994.00 | 7 994.00 | | 7 994.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 438.00 | 6 438.00 | | 6 438.00 |
VS Prepaid expenses | 2 832.00 | 2 832.00 | | 2 832.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 902 178.00 | 1 902 178.00 | | 1 902 178.00 |
VW VAT | 32 296.00 | 32 296.00 | | 32 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 750 785.00 | 750 785.00 | | 750 785.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
