| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500 000.00 | 250 000.00 | 250 000.00 | 500 000.00 |
AT Other tangible assets | 21 560.00 | 20 694.00 | 866.00 | 21 560.00 |
BB Receivables related to investments | 94 980.00 | | 94 980.00 | 94 980.00 |
BJ TOTAL (I) | 1 073 908.00 | 270 694.00 | 803 213.00 | 1 073 908.00 |
BZ Other receivables | 937 693.00 | | 937 693.00 | 937 693.00 |
CF Cash and cash equivalents | 114.00 | | 114.00 | 114.00 |
CH Prepaid expenses | 495.00 | | 495.00 | 495.00 |
CJ TOTAL (II) | 938 302.00 | | 938 302.00 | 938 302.00 |
CO Grand total (0 to V) | 2 012 210.00 | 270 694.00 | 1 741 516.00 | 2 012 210.00 |
CU Other investments | 457 367.00 | | 457 367.00 | 457 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 495 276.00 | 9 495 276.00 | | 9 495 276.00 |
DB Share, merger, contribution premiums, etc. | 996 591.00 | 996 591.00 | | 996 591.00 |
DD Legal reserve (1) | 1 065 216.00 | 1 065 216.00 | | 1 065 216.00 |
DG Other reserves | 127 462.00 | 127 462.00 | | 127 462.00 |
DH Retained earnings | -10 124 904.00 | -9 831 477.00 | | -10 124 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 206.00 | -293 427.00 | | 170 206.00 |
DL TOTAL (I) | 1 729 846.00 | 1 559 641.00 | | 1 729 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93.00 | 180 922.00 | | 93.00 |
DX Trade payables and related accounts | 10 676.00 | 12 969.00 | | 10 676.00 |
DY Tax and social security liabilities | 900.00 | 3 977.00 | | 900.00 |
EC TOTAL (IV) | 11 669.00 | 197 869.00 | | 11 669.00 |
EE Grand total (I to V) | 1 741 516.00 | 1 757 509.00 | | 1 741 516.00 |
EG Accrued income and payables due within one year | 11 669.00 | 197 869.00 | | 11 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 000.00 | | 21 000.00 | 21 000.00 |
FJ Net sales | 21 000.00 | | 21 000.00 | 21 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 21 001.00 | |
FW Other purchases and external expenses | | | 43 528.00 | |
FX Taxes, duties, and similar payments | | | 115.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 387.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | -3.00 | |
GF Total Operating Expenses (II) | | | 44 032.00 | |
GG - OPERATING RESULT (I - II) | | | -23 031.00 | |
GL Other interest and similar income | | | 18 501.00 | |
GP Total financial income (V) | | | 18 501.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 174 742.00 | | | 174 742.00 |
HD Total exceptional income (VII) | 174 742.00 | | | 174 742.00 |
HE Exceptional expenses on management operations | 4.00 | 14 055.00 | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 14 055.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 174 738.00 | -14 055.00 | | 174 738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 245.00 | 32 865.00 | | 214 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 039.00 | 326 292.00 | | 44 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 206.00 | -293 427.00 | | 170 206.00 |
| |
| 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 | 1 074 178.00 | | 540.00 | 1 074 178.00 |
I3 DECREASES Total Financial Fixed Assets | | | 552 347.00 | |
I4 DECREASES Grand Total | | 810.00 | 1 073 908.00 | |
IO DECREASES Total including other intangible assets | | | 500 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 810.00 | 21 560.00 | |
KD ACQUISITIONS Total including other intangible assets | 500 000.00 | | | 500 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 831.00 | | 540.00 | 21 831.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 552 347.00 | | | 552 347.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 118.00 | 387.00 | 810.00 | 21 118.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 118.00 | 387.00 | 810.00 | 21 118.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 250 000.00 | | | 250 000.00 |
7B Total provisions for depreciation | 250 000.00 | | | 250 000.00 |
7C Grand total | 250 000.00 | | | 250 000.00 |
| |
| 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 | 10 676.00 | 10 676.00 | | 10 676.00 |
UL Receivables related to investments | 94 980.00 | | 94 980.00 | 94 980.00 |
VB VAT | 3 367.00 | 3 367.00 | | 3 367.00 |
VC Group and associates | 820 139.00 | 820 139.00 | | 820 139.00 |
VI Group and Associates | 93.00 | 93.00 | | 93.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 114 187.00 | 114 187.00 | | 114 187.00 |
VS Prepaid expenses | 495.00 | 495.00 | | 495.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 033 168.00 | 938 188.00 | 94 980.00 | 1 033 168.00 |
VW VAT | 900.00 | 900.00 | | 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 669.00 | 11 669.00 | | 11 669.00 |
