| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 613.00 | 613.00 | | 613.00 |
AT Other tangible assets | 8 152.00 | 7 597.00 | 555.00 | 8 152.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 21 440.00 | | 21 440.00 | 21 440.00 |
BJ TOTAL (I) | 5 057 114.00 | 8 210.00 | 5 048 904.00 | 5 057 114.00 |
BZ Other receivables | 486 744.00 | | 486 744.00 | 486 744.00 |
CF Cash and cash equivalents | 52 914.00 | | 52 914.00 | 52 914.00 |
CH Prepaid expenses | 383.00 | | 383.00 | 383.00 |
CJ TOTAL (II) | 540 041.00 | | 540 041.00 | 540 041.00 |
CO Grand total (0 to V) | 5 597 155.00 | 8 210.00 | 5 588 945.00 | 5 597 155.00 |
CU Other investments | 5 026 894.00 | | 5 026 894.00 | 5 026 894.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 605 000.00 | 2 605 000.00 | | 2 605 000.00 |
DD Legal reserve (1) | 27 515.00 | 26 500.00 | | 27 515.00 |
DG Other reserves | 519 294.00 | 500 028.00 | | 519 294.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 335.00 | 20 281.00 | | 132 335.00 |
DL TOTAL (I) | 3 284 143.00 | 3 151 809.00 | | 3 284 143.00 |
DS Convertible Bond Issues | 410 950.00 | 404 270.00 | | 410 950.00 |
DU Loans and Debts from Credit Institutions (3) | 1 155 633.00 | 1 534 040.00 | | 1 155 633.00 |
DV Miscellaneous Loans and Financial Debts (4) | 664 000.00 | 742 421.00 | | 664 000.00 |
DX Trade payables and related accounts | 13 457.00 | 11 998.00 | | 13 457.00 |
DY Tax and social security liabilities | 60 761.00 | 71 662.00 | | 60 761.00 |
EC TOTAL (IV) | 2 304 801.00 | 2 764 390.00 | | 2 304 801.00 |
EE Grand total (I to V) | 5 588 945.00 | 5 916 199.00 | | 5 588 945.00 |
EI Including equity loans | 664 000.00 | | | 664 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 369 720.00 | | 369 720.00 | 369 720.00 |
FJ Net sales | 369 720.00 | | 369 720.00 | 369 720.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 618.00 | |
FR Total operating income (I) | | | 373 338.00 | |
FW Other purchases and external expenses | | | 43 225.00 | |
FX Taxes, duties, and similar payments | | | 4 386.00 | |
FY Salaries and Wages | | | 198 882.00 | |
FZ Social Security Contributions | | | 79 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 973.00 | |
GF Total Operating Expenses (II) | | | 327 372.00 | |
GG - OPERATING RESULT (I - II) | | | 45 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GL Other interest and similar income | | | 8 133.00 | |
GP Total financial income (V) | | | 128 133.00 | |
GR Interest and similar expenses | | | 41 448.00 | |
GU Total financial expenses (VI) | | | 41 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 145.00 | 13.00 | | 145.00 |
HD Total exceptional income (VII) | 145.00 | 13.00 | | 145.00 |
HE Exceptional expenses on management operations | 462.00 | 1 319.00 | | 462.00 |
HH Total exceptional expenses (VIII) | 462.00 | 1 319.00 | | 462.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -317.00 | -1 306.00 | | -317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 501 616.00 | 431 301.00 | | 501 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 369 282.00 | 411 020.00 | | 369 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 335.00 | 20 281.00 | | 132 335.00 |
| |
| 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 | 5 057 114.00 | | | 5 057 114.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 048 349.00 | |
I4 DECREASES Grand Total | | | 5 057 114.00 | |
IO DECREASES Total including other intangible assets | | | 613.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 152.00 | |
KD ACQUISITIONS Total including other intangible assets | 613.00 | | | 613.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 152.00 | | | 8 152.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 048 349.00 | | | 5 048 349.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 237.00 | 973.00 | | 7 237.00 |
PE DEPRECIATION Total including other intangible assets | 613.00 | | | 613.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 624.00 | 973.00 | | 6 624.00 |
| |
| 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 | 410 950.00 | 410 950.00 | | 410 950.00 |
8B Suppliers and Related Accounts | 13 457.00 | 13 457.00 | | 13 457.00 |
8C Staff and Related Accounts | 14 777.00 | 14 777.00 | | 14 777.00 |
8D Social Security and Other Social Organizations | 30 576.00 | 30 576.00 | | 30 576.00 |
UT Other financial assets | 21 440.00 | | 21 440.00 | 21 440.00 |
VB VAT | 2 390.00 | 2 390.00 | | 2 390.00 |
VC Group and associates | 484 354.00 | 484 354.00 | | 484 354.00 |
VG Loans with a maturity of up to one year at origin | 1 155 633.00 | 405 944.00 | 749 689.00 | 1 155 633.00 |
VI Group and Associates | 664 000.00 | 664 000.00 | | 664 000.00 |
VK Loans repaid during the year | 379 769.00 | | | 379 769.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 582.00 | 8 582.00 | | 8 582.00 |
VS Prepaid expenses | 383.00 | 383.00 | | 383.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 508 566.00 | 487 126.00 | 21 440.00 | 508 566.00 |
VW VAT | 6 827.00 | 6 827.00 | | 6 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 304 801.00 | 1 555 112.00 | 749 689.00 | 2 304 801.00 |
