| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 43 924.00 | 43 924.00 | | 43 924.00 |
AP Buildings | 1 811.00 | 1 811.00 | | 1 811.00 |
AR Technical installations, industrial equipment and tools | 588 389.00 | 456 394.00 | 131 995.00 | 588 389.00 |
BH Other financial assets | 501.00 | | 501.00 | 501.00 |
BJ TOTAL (I) | 22 389 550.00 | 21 944 610.00 | 444 940.00 | 22 389 550.00 |
BV Advances and down payments on orders | 23 445.00 | | 23 445.00 | 23 445.00 |
BX Customers and related accounts | 550 698.00 | | 550 698.00 | 550 698.00 |
BZ Other receivables | 13 586 404.00 | | 13 586 404.00 | 13 586 404.00 |
CF Cash and cash equivalents | 105 399.00 | | 105 399.00 | 105 399.00 |
CJ TOTAL (II) | 14 265 946.00 | | 14 265 946.00 | 14 265 946.00 |
CO Grand total (0 to V) | 36 655 496.00 | 21 944 610.00 | 14 710 886.00 | 36 655 496.00 |
CU Other investments | 21 754 925.00 | 21 442 481.00 | 312 444.00 | 21 754 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 247 870.00 | 17 247 870.00 | | 17 247 870.00 |
DB Share, merger, contribution premiums, etc. | 5 752 232.00 | 5 752 232.00 | | 5 752 232.00 |
DD Legal reserve (1) | 1 724 787.00 | 1 724 787.00 | | 1 724 787.00 |
DH Retained earnings | -16 605 442.00 | -13 445 623.00 | | -16 605 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 068 704.00 | -3 159 819.00 | | -1 068 704.00 |
DL TOTAL (I) | 7 050 742.00 | 8 119 446.00 | | 7 050 742.00 |
DQ Provisions for Expenses | 19 207.00 | 13 646.00 | | 19 207.00 |
DR TOTAL (IV) | 19 207.00 | 13 646.00 | | 19 207.00 |
DX Trade payables and related accounts | 446 430.00 | 510 055.00 | | 446 430.00 |
DY Tax and social security liabilities | 651 916.00 | 656 830.00 | | 651 916.00 |
EA Other liabilities | 6 542 591.00 | 6 275 153.00 | | 6 542 591.00 |
EC TOTAL (IV) | 7 640 937.00 | 7 442 037.00 | | 7 640 937.00 |
EE Grand total (I to V) | 14 710 886.00 | 15 575 129.00 | | 14 710 886.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 099 515.00 | | 1 099 515.00 | 1 099 515.00 |
FJ Net sales | 1 099 515.00 | | 1 099 515.00 | 1 099 515.00 |
FO Operating subsidies | | | 19 169.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 67 471.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 1 186 161.00 | |
FW Other purchases and external expenses | | | 21 496.00 | |
FX Taxes, duties, and similar payments | | | 34 491.00 | |
FY Salaries and Wages | | | 770 803.00 | |
FZ Social Security Contributions | | | 311 694.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 58 664.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 679.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 202 833.00 | |
GG - OPERATING RESULT (I - II) | | | -16 672.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 1 500 701.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 500 701.00 | |
GQ Financial allocations to depreciation and provisions | | | 168.00 | |
GR Interest and similar expenses | | | 946 269.00 | |
GU Total financial expenses (VI) | | | 946 437.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 554 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 537 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 836.00 | | |
HB Exceptional income from capital transactions | 8 096.00 | | | 8 096.00 |
HC Reversals of provisions and transfers of expenses | 4 153 965.00 | 224 424.00 | | 4 153 965.00 |
HD Total exceptional income (VII) | 4 162 061.00 | 230 260.00 | | 4 162 061.00 |
HE Exceptional expenses on management operations | 1 875.00 | | | 1 875.00 |
HF Exceptional expenses on capital transactions | 4 669 599.00 | 224 424.00 | | 4 669 599.00 |
HG Exceptional depreciation and provisions | 1 080 000.00 | 2 966 000.00 | | 1 080 000.00 |
HH Total exceptional expenses (VIII) | 5 751 474.00 | 3 190 424.00 | | 5 751 474.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 589 413.00 | -2 960 164.00 | | -1 589 413.00 |
HJ Employee participation in company results | 16 884.00 | 12 543.00 | | 16 884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 848 923.00 | 1 825 507.00 | | 6 848 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 917 627.00 | 4 985 326.00 | | 7 917 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 068 704.00 | -3 159 819.00 | | -1 068 704.00 |
| |
| 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 | 25 713 515.00 | | | 25 713 515.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 501.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3 323 965.00 | 21 755 426.00 | |
I4 DECREASES Grand Total | | 3 323 965.00 | 22 389 550.00 | |
IO DECREASES Total including other intangible assets | | | 43 924.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 590 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 924.00 | | | 43 924.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 590 200.00 | | | 590 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 079 392.00 | | | 25 079 392.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 443 465.00 | 58 664.00 | | 443 465.00 |
PE DEPRECIATION Total including other intangible assets | 43 924.00 | | | 43 924.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 399 541.00 | 58 664.00 | | 399 541.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 13 646.00 | 5 847.00 | 285.00 | 13 646.00 |
6X Other provisions for depreciation | 830 000.00 | | 830 000.00 | 830 000.00 |
7B Total provisions for depreciation | 24 516 446.00 | 1 080 000.00 | 4 153 965.00 | 24 516 446.00 |
7C Grand total | 24 530 092.00 | 1 085 847.00 | 4 154 250.00 | 24 530 092.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 5 679.00 | |
UG - Financial | | | 168.00 | |
UJ - Exceptional | | | 1 080 000.00 | |
| |
| 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 | 446 430.00 | 446 430.00 | | 446 430.00 |
8C Staff and Related Accounts | 223 264.00 | 223 264.00 | | 223 264.00 |
8D Social Security and Other Social Organizations | 136 171.00 | 136 171.00 | | 136 171.00 |
UT Other financial assets | 501.00 | | 501.00 | 501.00 |
UX Other trade receivables | 550 698.00 | 550 698.00 | | 550 698.00 |
UY Staff and related accounts | 25 692.00 | 25 692.00 | | 25 692.00 |
UZ Social Security, other social security organizations | 3 528.00 | 3 528.00 | | 3 528.00 |
VB VAT | 73 987.00 | 73 987.00 | | 73 987.00 |
VC Group and associates | 13 311 401.00 | 13 311 401.00 | | 13 311 401.00 |
VI Group and Associates | 6 542 591.00 | 6 542 591.00 | | 6 542 591.00 |
VN Other taxes, similar payments | 16 690.00 | 16 690.00 | | 16 690.00 |
VP Miscellaneous | 2 045.00 | 2 045.00 | | 2 045.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 177.00 | 10 177.00 | | 10 177.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 153 059.00 | 153 059.00 | | 153 059.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 137 602.00 | 14 137 101.00 | 501.00 | 14 137 602.00 |
VW VAT | 282 305.00 | 282 305.00 | | 282 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 640 937.00 | 7 640 937.00 | | 7 640 937.00 |
