| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 799.00 | 12 799.00 | | 12 799.00 |
AR Technical installations, industrial equipment and tools | 446 834.00 | 446 021.00 | 813.00 | 446 834.00 |
AT Other tangible assets | 631 701.00 | 617 339.00 | 14 363.00 | 631 701.00 |
BH Other financial assets | 881.00 | | 881.00 | 881.00 |
BJ TOTAL (I) | 1 882 796.00 | 1 076 159.00 | 806 637.00 | 1 882 796.00 |
BZ Other receivables | 526 432.00 | | 526 432.00 | 526 432.00 |
CF Cash and cash equivalents | 141 084.00 | | 141 084.00 | 141 084.00 |
CH Prepaid expenses | 2 618.00 | | 2 618.00 | 2 618.00 |
CJ TOTAL (II) | 670 133.00 | | 670 133.00 | 670 133.00 |
CO Grand total (0 to V) | 2 552 929.00 | 1 076 159.00 | 1 476 770.00 | 2 552 929.00 |
CU Other investments | 790 581.00 | | 790 581.00 | 790 581.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 400.00 | 152 400.00 | | 152 400.00 |
DD Legal reserve (1) | 15 240.00 | 15 240.00 | | 15 240.00 |
DF Regulated reserves (1) | 49.00 | 49.00 | | 49.00 |
DG Other reserves | 1 211 921.00 | 1 211 921.00 | | 1 211 921.00 |
DH Retained earnings | -1 140 969.00 | -1 317 871.00 | | -1 140 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 034.00 | 176 902.00 | | -67 034.00 |
DJ Investment subsidies | 25 900.00 | 40 703.00 | | 25 900.00 |
DL TOTAL (I) | 197 508.00 | 279 344.00 | | 197 508.00 |
DP Provisions for Risks | 444 753.00 | 456 837.00 | | 444 753.00 |
DR TOTAL (IV) | 444 753.00 | 456 837.00 | | 444 753.00 |
DU Loans and Debts from Credit Institutions (3) | | 42 216.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 806 346.00 | 800 302.00 | | 806 346.00 |
DX Trade payables and related accounts | 27 338.00 | 88 432.00 | | 27 338.00 |
DY Tax and social security liabilities | 826.00 | 14 031.00 | | 826.00 |
EC TOTAL (IV) | 834 510.00 | 944 981.00 | | 834 510.00 |
EE Grand total (I to V) | 1 476 770.00 | 1 681 162.00 | | 1 476 770.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 084.00 | |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 12 139.00 | |
FW Other purchases and external expenses | | | 29 858.00 | |
FX Taxes, duties, and similar payments | | | 26 694.00 | |
FY Salaries and Wages | | | 38 291.00 | |
FZ Social Security Contributions | | | 14 840.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 100.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 125 782.00 | |
GG - OPERATING RESULT (I - II) | | | -113 643.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 18 113.00 | |
GK Income from other securities and fixed asset receivables | | | 5 673.00 | |
GL Other interest and similar income | | | 3 814.00 | |
GP Total financial income (V) | | | 9 487.00 | |
GR Interest and similar expenses | | | 2 811.00 | |
GU Total financial expenses (VI) | | | 2 811.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 676.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -125 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 54 091.00 | | | 54 091.00 |
HB Exceptional income from capital transactions | 14 802.00 | 14 802.00 | | 14 802.00 |
HD Total exceptional income (VII) | 68 894.00 | 14 802.00 | | 68 894.00 |
HE Exceptional expenses on management operations | 10 848.00 | | | 10 848.00 |
HH Total exceptional expenses (VIII) | 10 848.00 | | | 10 848.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 58 046.00 | 14 802.00 | | 58 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 520.00 | 353 619.00 | | 90 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 554.00 | 176 717.00 | | 157 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 034.00 | 176 902.00 | | -67 034.00 |
| |
| 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 | 1 882 796.00 | | | 1 882 796.00 |
I3 DECREASES Total Financial Fixed Assets | 791 461.00 | | | 791 461.00 |
I4 DECREASES Grand Total | 1 882 796.00 | | | 1 882 796.00 |
IO DECREASES Total including other intangible assets | 12 799.00 | | | 12 799.00 |
IY DECREASES Total Tangible Fixed Assets | 1 078 535.00 | | | 1 078 535.00 |
KD ACQUISITIONS Total including other intangible assets | 12 799.00 | | | 12 799.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 078 535.00 | | | 1 078 535.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 791 461.00 | | | 791 461.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 060 059.00 | 16 100.00 | | 1 060 059.00 |
PE DEPRECIATION Total including other intangible assets | 12 799.00 | | | 12 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 047 260.00 | 16 100.00 | | 1 047 260.00 |
| |
| 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 | 456 837.00 | | 12 084.00 | 456 837.00 |
7C Grand total | 456 837.00 | | 12 084.00 | 456 837.00 |
UE of which provisions and reversals: - Operating | | | 12 084.00 | |
| |
| 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 | 2 500.00 | 2 500.00 | | 2 500.00 |
8B Suppliers and Related Accounts | 27 338.00 | 27 338.00 | | 27 338.00 |
8D Social Security and Other Social Organizations | 30.00 | 30.00 | | 30.00 |
UT Other financial assets | 881.00 | | 881.00 | 881.00 |
VB VAT | 15 229.00 | 15 229.00 | | 15 229.00 |
VC Group and associates | 508 881.00 | 508 881.00 | | 508 881.00 |
VI Group and Associates | 803 846.00 | 803 846.00 | | 803 846.00 |
VQ Other Taxes, Duties, and Similar Debts | 796.00 | 796.00 | | 796.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 322.00 | 2 322.00 | | 2 322.00 |
VS Prepaid expenses | 2 618.00 | 2 618.00 | | 2 618.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 529 930.00 | 529 049.00 | 881.00 | 529 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 834 510.00 | 834 510.00 | | 834 510.00 |
