| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 650.00 | 1 650.00 | | 1 650.00 |
AF Concessions, Patents and Similar Rights | 28 005.00 | 23 168.00 | 4 837.00 | 28 005.00 |
AT Other tangible assets | 152 883.00 | 74 847.00 | 78 036.00 | 152 883.00 |
BD Other fixed assets | 4 698.00 | | 4 698.00 | 4 698.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 6 191 255.00 | 99 665.00 | 6 091 590.00 | 6 191 255.00 |
BX Customers and related accounts | 297 130.00 | | 297 130.00 | 297 130.00 |
BZ Other receivables | 21 622.00 | | 21 622.00 | 21 622.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 339 992.00 | | 339 992.00 | 339 992.00 |
CH Prepaid expenses | 43 568.00 | | 43 568.00 | 43 568.00 |
CJ TOTAL (II) | 722 312.00 | | 722 312.00 | 722 312.00 |
CM Bond redemption premiums (IV) | 154 636.00 | | 154 636.00 | 154 636.00 |
CO Grand total (0 to V) | 7 068 203.00 | 99 665.00 | 6 968 539.00 | 7 068 203.00 |
CU Other investments | 5 998 020.00 | | 5 998 020.00 | 5 998 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 899 860.00 | 899 860.00 | | 899 860.00 |
DB Share, merger, contribution premiums, etc. | 672 398.00 | 672 398.00 | | 672 398.00 |
DD Legal reserve (1) | 89 986.00 | 89 986.00 | | 89 986.00 |
DG Other reserves | 357 533.00 | 357 533.00 | | 357 533.00 |
DH Retained earnings | -621 675.00 | -334 576.00 | | -621 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 206 982.00 | -287 098.00 | | 206 982.00 |
DK Regulated provisions | 97 260.00 | 127 590.00 | | 97 260.00 |
DL TOTAL (I) | 1 702 344.00 | 1 525 692.00 | | 1 702 344.00 |
DP Provisions for Risks | 68 300.00 | 20 000.00 | | 68 300.00 |
DR TOTAL (IV) | 68 300.00 | 20 000.00 | | 68 300.00 |
DS Convertible Bond Issues | 1 582 109.00 | 1 582 109.00 | | 1 582 109.00 |
DU Loans and Debts from Credit Institutions (3) | 1 186 391.00 | 1 300 911.00 | | 1 186 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 166 297.00 | 2 241 810.00 | | 2 166 297.00 |
DX Trade payables and related accounts | 61 362.00 | 85 811.00 | | 61 362.00 |
DY Tax and social security liabilities | 201 736.00 | 120 464.00 | | 201 736.00 |
EA Other liabilities | | 109 469.00 | | |
EC TOTAL (IV) | 5 197 895.00 | 5 440 575.00 | | 5 197 895.00 |
EE Grand total (I to V) | 6 968 539.00 | 6 986 267.00 | | 6 968 539.00 |
EG Accrued income and payables due within one year | 3 345 786.00 | 2 377 013.00 | | 3 345 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 431 528.00 | | 1 431 528.00 | 1 431 528.00 |
FJ Net sales | 1 431 528.00 | | 1 431 528.00 | 1 431 528.00 |
FO Operating subsidies | | | 11 373.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 890.00 | |
FQ Other income | | | 221.00 | |
FR Total operating income (I) | | | 1 465 012.00 | |
FW Other purchases and external expenses | | | 469 722.00 | |
FX Taxes, duties, and similar payments | | | 19 172.00 | |
FY Salaries and Wages | | | 523 063.00 | |
FZ Social Security Contributions | | | 256 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 522.00 | |
GB Operating Expenses - Provisions | | | 1.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 24 300.00 | |
GE Other Expenses | | | 438.00 | |
GF Total Operating Expenses (II) | | | 1 327 712.00 | |
GG - OPERATING RESULT (I - II) | | | 137 300.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GL Other interest and similar income | | | 2 767.00 | |
GM Reversals of provisions and transfers of expenses | | | 394 988.00 | |
GP Total financial income (V) | | | 577 755.00 | |
GQ Financial allocations to depreciation and provisions | | | 103 657.00 | |
GR Interest and similar expenses | | | 85 933.00 | |
GT Net expenses on sales of marketable securities | | | 394 988.00 | |
GU Total financial expenses (VI) | | | 584 579.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 21 890.00 | 22 885.00 | | 21 890.00 |
A4 Equity method investments | | 429.00 | | |
HA Exceptional income from management transactions | 8 310.00 | | | 8 310.00 |
HC Reversals of provisions and transfers of expenses | 43 549.00 | | | 43 549.00 |
HD Total exceptional income (VII) | 51 858.00 | | | 51 858.00 |
HE Exceptional expenses on management operations | 8 622.00 | 256.00 | | 8 622.00 |
HF Exceptional expenses on capital transactions | 36 578.00 | | | 36 578.00 |
HG Exceptional depreciation and provisions | 760.00 | 8 075.00 | | 760.00 |
HH Total exceptional expenses (VIII) | 45 960.00 | 8 331.00 | | 45 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 898.00 | -8 331.00 | | 5 898.00 |
HJ Employee participation in company results | 2 945.00 | | | 2 945.00 |
HK Income tax | -73 552.00 | -131 089.00 | | -73 552.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 094 625.00 | 1 452 234.00 | | 2 094 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 887 643.00 | 1 739 332.00 | | 1 887 643.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 206 982.00 | -287 098.00 | | 206 982.00 |
HP References: Equipment leasing | 3 781.00 | 3 781.00 | | 3 781.00 |
| |
| 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 | 6 702 538.00 | | 505 096.00 | 6 702 538.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 650.00 | | | 1 650.00 |
I3 DECREASES Total Financial Fixed Assets | | 581 577.00 | 6 008 718.00 | |
I4 DECREASES Grand Total | | 1 016 379.00 | 6 191 255.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 650.00 | |
IO DECREASES Total including other intangible assets | | 431 566.00 | 28 005.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 236.00 | 152 883.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 449.00 | | 435 122.00 | 24 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 827.00 | | 65 291.00 | 90 827.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 585 612.00 | | 4 683.00 | 6 585 612.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 378.00 | 34 522.00 | 3 236.00 | 68 378.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 511.00 | 139.00 | | 1 511.00 |
PE DEPRECIATION Total including other intangible assets | 15 886.00 | 7 282.00 | | 15 886.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 981.00 | 27 101.00 | 3 236.00 | 50 981.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 127 590.00 | 760.00 | 31 091.00 | 127 590.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 56 458.00 | 24 300.00 | 12 458.00 | 56 458.00 |
6X Other provisions for depreciation | 394 988.00 | | 394 988.00 | 394 988.00 |
7B Total provisions for depreciation | 394 988.00 | | 394 988.00 | 394 988.00 |
7C Grand total | 579 036.00 | 25 060.00 | 438 537.00 | 579 036.00 |
| |
| 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 | 3 304 500.00 | 1 452 391.00 | 1 852 109.00 | 3 304 500.00 |
8B Suppliers and Related Accounts | 61 362.00 | 61 362.00 | | 61 362.00 |
8D Social Security and Other Social Organizations | 201 736.00 | 201 736.00 | | 201 736.00 |
UT Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
UX Other trade receivables | 297 130.00 | 297 130.00 | | 297 130.00 |
VI Group and Associates | 1 630 297.00 | 1 630 297.00 | | 1 630 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 622.00 | 21 622.00 | | 21 622.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324 752.00 | 318 752.00 | 6 000.00 | 324 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 197 895.00 | 3 345 786.00 | 1 852 109.00 | 5 197 895.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 11.00 | 8.00 | | 11.00 |
