| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 106 431.00 | 106 431.00 | | 106 431.00 |
AH Goodwill | 1 382 283.00 | | 1 382 283.00 | 1 382 283.00 |
BJ TOTAL (I) | 9 474 899.00 | 3 106 431.00 | 6 368 468.00 | 9 474 899.00 |
BZ Other receivables | 41 481.00 | | 41 481.00 | 41 481.00 |
CJ TOTAL (II) | 41 481.00 | | 41 481.00 | 41 481.00 |
CO Grand total (0 to V) | 9 516 380.00 | 3 106 431.00 | 6 409 949.00 | 9 516 380.00 |
CU Other investments | 7 986 185.00 | 3 000 000.00 | 4 986 185.00 | 7 986 185.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 749 625.00 | 2 749 625.00 | | 2 749 625.00 |
DB Share, merger, contribution premiums, etc. | 2 128 360.00 | 2 128 360.00 | | 2 128 360.00 |
DH Retained earnings | -2 486 649.00 | -2 783 781.00 | | -2 486 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -89 395.00 | 297 132.00 | | -89 395.00 |
DL TOTAL (I) | 2 301 941.00 | 2 391 336.00 | | 2 301 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 864 426.00 | 3 784 542.00 | | 3 864 426.00 |
DX Trade payables and related accounts | 243 583.00 | 243 577.00 | | 243 583.00 |
EC TOTAL (IV) | 4 108 009.00 | 4 028 119.00 | | 4 108 009.00 |
EE Grand total (I to V) | 6 409 949.00 | 6 419 455.00 | | 6 409 949.00 |
EI Including equity loans | 3 864 426.00 | | | 3 864 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 137.00 | |
FR Total operating income (I) | | | 137.00 | |
FW Other purchases and external expenses | | | 1 971.00 | |
FX Taxes, duties, and similar payments | | | 9 805.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 776.00 | |
GG - OPERATING RESULT (I - II) | | | -11 639.00 | |
GR Interest and similar expenses | | | 77 756.00 | |
GU Total financial expenses (VI) | | | 77 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -77 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -89 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 333 615.00 | | |
HD Total exceptional income (VII) | | 333 615.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 333 615.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 137.00 | 333 615.00 | | 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 532.00 | 36 483.00 | | 89 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -89 395.00 | 297 132.00 | | -89 395.00 |
| |
| 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 | 9 474 899.00 | | | 9 474 899.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 986 185.00 | |
I4 DECREASES Grand Total | | | 9 474 899.00 | |
IO DECREASES Total including other intangible assets | | | 1 488 714.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 488 714.00 | | | 1 488 714.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 986 185.00 | | | 7 986 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 106 430.00 | | | 106 430.00 |
PE DEPRECIATION Total including other intangible assets | 106 430.00 | | | 106 430.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 000 000.00 | | | 3 000 000.00 |
7C Grand total | 3 000 000.00 | | | 3 000 000.00 |
| |
| 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 | 243 582.00 | 243 582.00 | | 243 582.00 |
VB VAT | 41 481.00 | 41 481.00 | | 41 481.00 |
VI Group and Associates | 3 864 426.00 | 3 864 426.00 | | 3 864 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 481.00 | 41 481.00 | | 41 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 108 008.00 | 4 108 008.00 | | 4 108 008.00 |
