| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 770.00 | 3 770.00 | | 3 770.00 |
BJ TOTAL (I) | 4 211 076.00 | 3 770.00 | 4 207 306.00 | 4 211 076.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 516 628.00 | | 516 628.00 | 516 628.00 |
CF Cash and cash equivalents | 9 565.00 | | 9 565.00 | 9 565.00 |
CH Prepaid expenses | 1 699.00 | | 1 699.00 | 1 699.00 |
CJ TOTAL (II) | 527 892.00 | | 527 892.00 | 527 892.00 |
CO Grand total (0 to V) | 4 738 967.00 | 3 770.00 | 4 735 197.00 | 4 738 967.00 |
CU Other investments | 4 207 306.00 | | 4 207 306.00 | 4 207 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 208 998.00 | 2 208 998.00 | | 2 208 998.00 |
DD Legal reserve (1) | 9 995.00 | 6 642.00 | | 9 995.00 |
DH Retained earnings | 189 891.00 | 126 190.00 | | 189 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 237 038.00 | 67 054.00 | | 237 038.00 |
DK Regulated provisions | 106 273.00 | 64 823.00 | | 106 273.00 |
DL TOTAL (I) | 2 752 194.00 | 2 473 707.00 | | 2 752 194.00 |
DS Convertible Bond Issues | 617 046.00 | 1 083 548.00 | | 617 046.00 |
DU Loans and Debts from Credit Institutions (3) | 888 043.00 | 1 148 232.00 | | 888 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 376 243.00 | 630 052.00 | | 376 243.00 |
DX Trade payables and related accounts | 53 517.00 | 22 268.00 | | 53 517.00 |
DY Tax and social security liabilities | 48 155.00 | 47 101.00 | | 48 155.00 |
EC TOTAL (IV) | 1 983 003.00 | 2 931 202.00 | | 1 983 003.00 |
EE Grand total (I to V) | 4 735 197.00 | 5 404 908.00 | | 4 735 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 420 000.00 | | 420 000.00 | 420 000.00 |
FJ Net sales | 420 000.00 | | 420 000.00 | 420 000.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 420 011.00 | |
FW Other purchases and external expenses | | | 375 563.00 | |
FX Taxes, duties, and similar payments | | | 1 294.00 | |
FY Salaries and Wages | | | 142 564.00 | |
FZ Social Security Contributions | | | 54 938.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 818.00 | |
GF Total Operating Expenses (II) | | | 575 176.00 | |
GG - OPERATING RESULT (I - II) | | | -155 165.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 505 346.00 | |
GN Positive exchange differences | | | 5.00 | |
GP Total financial income (V) | | | 505 346.00 | |
GR Interest and similar expenses | | | 126 486.00 | |
GU Total financial expenses (VI) | | | 126 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 378 860.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 79.00 | | |
HG Exceptional depreciation and provisions | 41 450.00 | 41 450.00 | | 41 450.00 |
HH Total exceptional expenses (VIII) | 41 450.00 | 41 529.00 | | 41 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -41 450.00 | -41 529.00 | | -41 450.00 |
HK Income tax | -54 792.00 | | | -54 792.00 |
HL TOTAL REVENUE (I + III + V + VII) | 925 357.00 | 622 273.00 | | 925 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 688 319.00 | 555 219.00 | | 688 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 237 038.00 | 67 054.00 | | 237 038.00 |
| |
| 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 | 4 211 076.00 | | | 4 211 076.00 |
I3 DECREASES Total Financial Fixed Assets | 4 207 306.00 | | | 4 207 306.00 |
I4 DECREASES Grand Total | 4 211 076.00 | | | 4 211 076.00 |
IO DECREASES Total including other intangible assets | 3 770.00 | | | 3 770.00 |
KD ACQUISITIONS Total including other intangible assets | 3 770.00 | | | 3 770.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 207 306.00 | | | 4 207 306.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 770.00 | | | 3 770.00 |
PE DEPRECIATION Total including other intangible assets | 3 770.00 | | | 3 770.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 64 823.00 | 41 450.00 | | 64 823.00 |
7C Grand total | 64 823.00 | 41 450.00 | | 64 823.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 617 046.00 | 126 046.00 | 491 000.00 | 617 046.00 |
8B Suppliers and Related Accounts | 53 517.00 | 53 517.00 | | 53 517.00 |
8C Staff and Related Accounts | 6 167.00 | 6 167.00 | | 6 167.00 |
8D Social Security and Other Social Organizations | 17 455.00 | 17 455.00 | | 17 455.00 |
VB VAT | 14 816.00 | 14 816.00 | | 14 816.00 |
VC Group and associates | 205 631.00 | 205 631.00 | | 205 631.00 |
VG Loans with a maturity of up to one year at origin | 107 352.00 | 107 352.00 | | 107 352.00 |
VH Loans with a maturity of more than one year at origin | 780 691.00 | 260 691.00 | 520 000.00 | 780 691.00 |
VI Group and Associates | 376 243.00 | 376 243.00 | | 376 243.00 |
VK Loans repaid during the year | 760 000.00 | | | 760 000.00 |
VM Income taxes | 275 362.00 | 275 362.00 | | 275 362.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 532.00 | 24 532.00 | | 24 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 819.00 | 20 819.00 | | 20 819.00 |
VS Prepaid expenses | 1 699.00 | 1 699.00 | | 1 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 518 327.00 | 518 327.00 | | 518 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 983 003.00 | 972 003.00 | 1 011 000.00 | 1 983 003.00 |
