| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 088 347.00 | 106 928.00 | 1 981 418.00 | 2 088 347.00 |
AN Land | 30 285.00 | | 30 285.00 | 30 285.00 |
AP Buildings | 171 615.00 | 9 232.00 | 162 383.00 | 171 615.00 |
AR Technical installations, industrial equipment and tools | 2 044.00 | 53.00 | 1 991.00 | 2 044.00 |
AT Other tangible assets | 51 607.00 | 5 090.00 | 46 517.00 | 51 607.00 |
BJ TOTAL (I) | 2 344 609.00 | 121 304.00 | 2 223 305.00 | 2 344 609.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 86 270.00 | | 86 270.00 | 86 270.00 |
BZ Other receivables | 2 082 670.00 | | 2 082 670.00 | 2 082 670.00 |
CF Cash and cash equivalents | 254 566.00 | | 254 566.00 | 254 566.00 |
CH Prepaid expenses | 1 370.00 | | 1 370.00 | 1 370.00 |
CJ TOTAL (II) | 2 424 876.00 | | 2 424 876.00 | 2 424 876.00 |
CO Grand total (0 to V) | 4 769 485.00 | 121 304.00 | 4 648 182.00 | 4 769 485.00 |
CU Other investments | 711.00 | | 711.00 | 711.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 980.00 | 60 980.00 | | 60 980.00 |
DD Legal reserve (1) | 6 098.00 | 6 098.00 | | 6 098.00 |
DH Retained earnings | 2 670 375.00 | 2 796 053.00 | | 2 670 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -210 483.00 | -125 678.00 | | -210 483.00 |
DL TOTAL (I) | 2 526 970.00 | 2 737 453.00 | | 2 526 970.00 |
DU Loans and Debts from Credit Institutions (3) | 459.00 | 136.00 | | 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 753.00 | 44 336.00 | | 22 753.00 |
DX Trade payables and related accounts | 9 258.00 | 19 045.00 | | 9 258.00 |
DY Tax and social security liabilities | 396.00 | | | 396.00 |
DZ Fixed asset liabilities and related accounts | 2 088 346.00 | 340 244.00 | | 2 088 346.00 |
EC TOTAL (IV) | 2 121 212.00 | 403 761.00 | | 2 121 212.00 |
EE Grand total (I to V) | 4 648 182.00 | 3 141 214.00 | | 4 648 182.00 |
EG Accrued income and payables due within one year | 2 121 212.00 | 403 761.00 | | 2 121 212.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 459.00 | 136.00 | | 459.00 |
EI Including equity loans | 22 753.00 | | | 22 753.00 |
| |
| 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 | | | 21 345.00 | |
FQ Other income | | | 11 559.00 | |
FR Total operating income (I) | | | 32 903.00 | |
FW Other purchases and external expenses | | | 44 573.00 | |
FX Taxes, duties, and similar payments | | | 2 813.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 3 863.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 99 848.00 | |
GE Other Expenses | | | 21 346.00 | |
GF Total Operating Expenses (II) | | | 196 443.00 | |
GG - OPERATING RESULT (I - II) | | | -163 540.00 | |
GK Income from other securities and fixed asset receivables | | | 9 983.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 9 983.00 | |
GR Interest and similar expenses | | | 1 984.00 | |
GU Total financial expenses (VI) | | | 1 984.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 999.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -155 541.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 508.00 | 8 117.00 | | 9 508.00 |
HD Total exceptional income (VII) | 9 508.00 | 8 117.00 | | 9 508.00 |
HE Exceptional expenses on management operations | 64 450.00 | 55 671.00 | | 64 450.00 |
HF Exceptional expenses on capital transactions | | 26 428.00 | | |
HH Total exceptional expenses (VIII) | 64 450.00 | 82 099.00 | | 64 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54 942.00 | -73 982.00 | | -54 942.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 394.00 | 55 681.00 | | 52 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 878.00 | 181 359.00 | | 262 878.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -210 483.00 | -125 678.00 | | -210 483.00 |
| |
| 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 | 544 694.00 | | 1 799 915.00 | 544 694.00 |
I3 DECREASES Total Financial Fixed Assets | | | 711.00 | |
I4 DECREASES Grand Total | | | 2 344 609.00 | |
IO DECREASES Total including other intangible assets | | | 2 088 347.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 255 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 340 244.00 | | 1 748 103.00 | 340 244.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 203 850.00 | | 51 702.00 | 203 850.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | 111.00 | 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 456.00 | 99 848.00 | | 21 456.00 |
PE DEPRECIATION Total including other intangible assets | 16 395.00 | 90 533.00 | | 16 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 061.00 | 9 314.00 | | 5 061.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 21 345.00 | | 21 345.00 | 21 345.00 |
7B Total provisions for depreciation | 21 345.00 | | 21 345.00 | 21 345.00 |
7C Grand total | 21 345.00 | | 21 345.00 | 21 345.00 |
UE of which provisions and reversals: - Operating | | | 21 345.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 9 258.00 | 9 258.00 | | 9 258.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 088 346.00 | 2 088 346.00 | | 2 088 346.00 |
UX Other trade receivables | 86 270.00 | 86 270.00 | | 86 270.00 |
VC Group and associates | 2 045 040.00 | 2 045 040.00 | | 2 045 040.00 |
VG Loans with a maturity of up to one year at origin | 459.00 | 459.00 | | 459.00 |
VI Group and Associates | 22 753.00 | 22 753.00 | | 22 753.00 |
VQ Other Taxes, Duties, and Similar Debts | 396.00 | 396.00 | | 396.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 630.00 | 37 630.00 | | 37 630.00 |
VS Prepaid expenses | 1 370.00 | 1 370.00 | | 1 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 170 310.00 | 2 170 310.00 | | 2 170 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 121 212.00 | 2 121 212.00 | | 2 121 212.00 |
