| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 547.00 | 12 547.00 | | 12 547.00 |
AR Technical installations, industrial equipment and tools | 21 882.00 | 21 882.00 | | 21 882.00 |
AT Other tangible assets | 103 418.00 | 101 086.00 | 2 331.00 | 103 418.00 |
BD Other fixed assets | 8 500.00 | 8 500.00 | | 8 500.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 808 839.00 | 405 416.00 | 403 423.00 | 808 839.00 |
BX Customers and related accounts | 95 088.00 | 79 040.00 | 16 048.00 | 95 088.00 |
BZ Other receivables | 177 578.00 | 133 570.00 | 44 007.00 | 177 578.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 549.00 | | 549.00 | 549.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 573 214.00 | 212 610.00 | 360 604.00 | 573 214.00 |
CO Grand total (0 to V) | 1 382 054.00 | 618 027.00 | 764 027.00 | 1 382 054.00 |
CR Shares due in more than one year | 94 848.00 | | | 94 848.00 |
CU Other investments | 662 403.00 | 261 401.00 | 401 002.00 | 662 403.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 621 100.00 | 1 621 100.00 | | 1 621 100.00 |
DB Share, merger, contribution premiums, etc. | 75 583.00 | 75 583.00 | | 75 583.00 |
DD Legal reserve (1) | 21 824.00 | 21 824.00 | | 21 824.00 |
DG Other reserves | 6.00 | 6.00 | | 6.00 |
DH Retained earnings | -950 573.00 | -814 535.00 | | -950 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -187 001.00 | -136 038.00 | | -187 001.00 |
DL TOTAL (I) | 580 939.00 | 767 940.00 | | 580 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 560.00 | 162 130.00 | | 170 560.00 |
DX Trade payables and related accounts | 11 406.00 | 11 529.00 | | 11 406.00 |
DY Tax and social security liabilities | 1 122.00 | 7 935.00 | | 1 122.00 |
EC TOTAL (IV) | 183 088.00 | 181 594.00 | | 183 088.00 |
EE Grand total (I to V) | 764 027.00 | 949 534.00 | | 764 027.00 |
EG Accrued income and payables due within one year | 183 088.00 | 181 594.00 | | 183 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 703.00 | | 2 703.00 | 2 703.00 |
FJ Net sales | 2 703.00 | | 2 703.00 | 2 703.00 |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 2 755.00 | |
FW Other purchases and external expenses | | | 46 842.00 | |
FX Taxes, duties, and similar payments | | | 10 060.00 | |
FY Salaries and Wages | | | 16 623.00 | |
FZ Social Security Contributions | | | 565.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 095.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 33 570.00 | |
GF Total Operating Expenses (II) | | | 125 756.00 | |
GG - OPERATING RESULT (I - II) | | | -123 001.00 | |
GQ Financial allocations to depreciation and provisions | | | 64 000.00 | |
GU Total financial expenses (VI) | | | 64 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -187 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 122.00 | | |
HH Total exceptional expenses (VIII) | | 3 122.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 122.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 755.00 | 17 328.00 | | 2 755.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 756.00 | 153 366.00 | | 189 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -187 001.00 | -136 038.00 | | -187 001.00 |
| |
| 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 | 808 839.00 | | | 808 839.00 |
I3 DECREASES Total Financial Fixed Assets | | | 670 993.00 | |
I4 DECREASES Grand Total | | | 808 839.00 | |
IO DECREASES Total including other intangible assets | | | 12 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 299.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 546.00 | | | 12 546.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 299.00 | | | 125 299.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 670 993.00 | | | 670 993.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 117 420.00 | 18 094.00 | | 117 420.00 |
PE DEPRECIATION Total including other intangible assets | 12 546.00 | | | 12 546.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 873.00 | 18 094.00 | | 104 873.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 8 500.00 | | | 8 500.00 |
6T Receivables | 79 040.00 | | | 79 040.00 |
6X Other provisions for depreciation | 100 000.00 | 33 570.00 | | 100 000.00 |
7B Total provisions for depreciation | 384 941.00 | 97 570.00 | | 384 941.00 |
7C Grand total | 384 941.00 | 97 570.00 | | 384 941.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 33 570.00 | | |
UG - Financial | | 64 000.00 | | |
| |
| 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 | 255.00 | 255.00 | | 255.00 |
8B Suppliers and Related Accounts | 11 406.00 | 11 406.00 | | 11 406.00 |
UT Other financial assets | 90.00 | | 90.00 | 90.00 |
UX Other trade receivables | 240.00 | 240.00 | | 240.00 |
VA Doubtful or disputed receivables | 94 848.00 | | 94 848.00 | 94 848.00 |
VB VAT | 8 456.00 | 8 456.00 | | 8 456.00 |
VC Group and associates | 169 120.00 | 169 120.00 | | 169 120.00 |
VI Group and Associates | 170 305.00 | 170 305.00 | | 170 305.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 081.00 | 1 081.00 | | 1 081.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 272 755.00 | 177 817.00 | 94 938.00 | 272 755.00 |
VW VAT | 40.00 | 40.00 | | 40.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 088.00 | 183 088.00 | | 183 088.00 |
