| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 37 426.00 | 11 872.00 | 25 553.00 | 37 426.00 |
AF Concessions, Patents and Similar Rights | 5 000.00 | | 5 000.00 | 5 000.00 |
AJ Other Intangible Assets | 705 660.00 | | 705 660.00 | 705 660.00 |
AT Other tangible assets | 88 502.00 | 75 458.00 | 13 044.00 | 88 502.00 |
BH Other financial assets | 1 577 484.00 | | 1 577 484.00 | 1 577 484.00 |
BJ TOTAL (I) | 6 095 775.00 | 1 259 126.00 | 4 836 649.00 | 6 095 775.00 |
BX Customers and related accounts | 279 196.00 | | 279 196.00 | 279 196.00 |
BZ Other receivables | 224 864.00 | | 224 864.00 | 224 864.00 |
CF Cash and cash equivalents | 107 431.00 | | 107 431.00 | 107 431.00 |
CH Prepaid expenses | 2 182.00 | | 2 182.00 | 2 182.00 |
CJ TOTAL (II) | 613 673.00 | | 613 673.00 | 613 673.00 |
CO Grand total (0 to V) | 6 733 448.00 | 1 259 126.00 | 5 474 322.00 | 6 733 448.00 |
CP Shares due in less than one year | 1 577 484.00 | | | 1 577 484.00 |
CU Other investments | 3 681 703.00 | 1 171 795.00 | 2 509 908.00 | 3 681 703.00 |
CW Deferred expenses or loan issuance costs | 24 000.00 | | 24 000.00 | 24 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 930 000.00 | 1 930 000.00 | | 1 930 000.00 |
DD Legal reserve (1) | 31 422.00 | | | 31 422.00 |
DG Other reserves | 597 015.00 | | | 597 015.00 |
DH Retained earnings | | -800.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 216.00 | 629 237.00 | | -2 216.00 |
DL TOTAL (I) | 2 556 221.00 | 2 558 437.00 | | 2 556 221.00 |
DQ Provisions for Expenses | 62 147.00 | 22 369.00 | | 62 147.00 |
DR TOTAL (IV) | 62 147.00 | 22 369.00 | | 62 147.00 |
DS Convertible Bond Issues | 840 000.00 | 840 000.00 | | 840 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 536 555.00 | 1 809 359.00 | | 1 536 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 278 346.00 | 294 638.00 | | 278 346.00 |
DX Trade payables and related accounts | 83 949.00 | 67 270.00 | | 83 949.00 |
DY Tax and social security liabilities | 78 539.00 | 71 577.00 | | 78 539.00 |
EA Other liabilities | 38 566.00 | 649.00 | | 38 566.00 |
EC TOTAL (IV) | 2 855 954.00 | 3 083 493.00 | | 2 855 954.00 |
EE Grand total (I to V) | 5 474 322.00 | 5 664 299.00 | | 5 474 322.00 |
EG Accrued income and payables due within one year | 832 089.00 | 3 023 422.00 | | 832 089.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 234.00 | 4 913.00 | | 10 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 68 289.00 | | 68 289.00 | 68 289.00 |
FG Production sold - services | 1 117 779.00 | | 1 117 779.00 | 1 117 779.00 |
FJ Net sales | 1 186 068.00 | | 1 186 068.00 | 1 186 068.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 976.00 | |
FQ Other income | | | 179.00 | |
FR Total operating income (I) | | | 1 191 223.00 | |
FS Purchases of goods (including customs duties) | | | 66 101.00 | |
FW Other purchases and external expenses | | | 343 531.00 | |
FX Taxes, duties, and similar payments | | | 11 133.00 | |
FY Salaries and Wages | | | 311 068.00 | |
FZ Social Security Contributions | | | 105 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 840.00 | |
GE Other Expenses | | | 223 029.00 | |
GF Total Operating Expenses (II) | | | 1 075 702.00 | |
GG - OPERATING RESULT (I - II) | | | 115 521.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 39 778.00 | |
GR Interest and similar expenses | | | 74 457.00 | |
GU Total financial expenses (VI) | | | 114 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 000.00 | 332.00 | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | 332.00 | | 10 000.00 |
HE Exceptional expenses on management operations | 2 758.00 | 2 277.00 | | 2 758.00 |
HF Exceptional expenses on capital transactions | | 14 035.00 | | |
HH Total exceptional expenses (VIII) | 2 758.00 | 16 312.00 | | 2 758.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 242.00 | -15 980.00 | | 7 242.00 |
HK Income tax | 10 744.00 | 22 342.00 | | 10 744.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 201 223.00 | 1 713 443.00 | | 1 201 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 203 439.00 | 1 084 206.00 | | 1 203 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 216.00 | 629 237.00 | | -2 216.00 |
| |
| 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 | 6 095 624.00 | | 4 708 181.00 | 6 095 624.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 37 426.00 | | | 37 426.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 708 030.00 | 5 259 187.00 | |
I4 DECREASES Grand Total | | 4 708 030.00 | 6 095 775.00 | |
IN DECREASES Start-up, development, or research expenses | | | 37 426.00 | |
IO DECREASES Total including other intangible assets | | | 710 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 502.00 | |
KD ACQUISITIONS Total including other intangible assets | 710 660.00 | | | 710 660.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 321.00 | | 181.00 | 88 321.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 259 217.00 | | 4 708 000.00 | 5 259 217.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 491.00 | 11 840.00 | | 75 491.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 387.00 | 7 485.00 | | 4 387.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 104.00 | 4 354.00 | | 71 104.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 22 369.00 | 39 778.00 | | 22 369.00 |
7B Total provisions for depreciation | 1 171 795.00 | | | 1 171 795.00 |
7C Grand total | 1 194 164.00 | 39 778.00 | | 1 194 164.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 39 778.00 | | |
| |
| 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 | 840 000.00 | | | 840 000.00 |
8B Suppliers and Related Accounts | 83 949.00 | 83 949.00 | | 83 949.00 |
8C Staff and Related Accounts | 18 421.00 | 18 421.00 | | 18 421.00 |
8D Social Security and Other Social Organizations | 21 561.00 | 21 561.00 | | 21 561.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 566.00 | 38 566.00 | | 38 566.00 |
UT Other financial assets | 1 577 484.00 | 1 577 484.00 | | 1 577 484.00 |
UX Other trade receivables | 279 196.00 | 279 196.00 | | 279 196.00 |
UZ Social Security, other social security organizations | 8 554.00 | 8 554.00 | | 8 554.00 |
VB VAT | 6 505.00 | 6 505.00 | | 6 505.00 |
VC Group and associates | 114 445.00 | 114 445.00 | | 114 445.00 |
VG Loans with a maturity of up to one year at origin | 10 234.00 | 10 234.00 | | 10 234.00 |
VH Loans with a maturity of more than one year at origin | 1 526 321.00 | 342 456.00 | 950 115.00 | 1 526 321.00 |
VI Group and Associates | 278 346.00 | 278 346.00 | | 278 346.00 |
VK Loans repaid during the year | 278 125.00 | | | 278 125.00 |
VM Income taxes | 88 869.00 | 88 869.00 | | 88 869.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 081.00 | 3 081.00 | | 3 081.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 491.00 | 6 491.00 | | 6 491.00 |
VS Prepaid expenses | 2 182.00 | 2 182.00 | | 2 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 083 725.00 | 2 083 725.00 | | 2 083 725.00 |
VW VAT | 35 476.00 | 35 476.00 | | 35 476.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 855 954.00 | 832 089.00 | 950 115.00 | 2 855 954.00 |
