| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 720.00 | 720.00 | | 720.00 |
AT Other tangible assets | 130 639.00 | 125 869.00 | 4 771.00 | 130 639.00 |
BB Receivables related to investments | 3 216 843.00 | | 3 216 843.00 | 3 216 843.00 |
BJ TOTAL (I) | 3 369 189.00 | 126 589.00 | 3 242 600.00 | 3 369 189.00 |
BN Goods in progress | 2 858 319.00 | 87 398.00 | 2 770 921.00 | 2 858 319.00 |
BX Customers and related accounts | 126 000.00 | | 126 000.00 | 126 000.00 |
BZ Other receivables | 2 003 964.00 | | 2 003 964.00 | 2 003 964.00 |
CF Cash and cash equivalents | 1 038 405.00 | | 1 038 405.00 | 1 038 405.00 |
CJ TOTAL (II) | 6 026 688.00 | 87 398.00 | 5 939 290.00 | 6 026 688.00 |
CO Grand total (0 to V) | 9 395 877.00 | 213 987.00 | 9 181 890.00 | 9 395 877.00 |
CU Other investments | 20 987.00 | | 20 987.00 | 20 987.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 260 000.00 | | | 1 260 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 126 000.00 | | | 126 000.00 |
DG Other reserves | 8 891 787.00 | | | 8 891 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 617 517.00 | | | -1 617 517.00 |
DL TOTAL (I) | 8 660 270.00 | | | 8 660 270.00 |
DP Provisions for Risks | 35 000.00 | | | 35 000.00 |
DR TOTAL (IV) | 35 000.00 | | | 35 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 616.00 | | | 42 616.00 |
DX Trade payables and related accounts | 272 287.00 | | | 272 287.00 |
DY Tax and social security liabilities | 25 748.00 | | | 25 748.00 |
EA Other liabilities | 40 969.00 | | | 40 969.00 |
EB Prepaid income (2) | 105 000.00 | | | 105 000.00 |
EC TOTAL (IV) | 486 620.00 | | | 486 620.00 |
EE Grand total (I to V) | 9 181 890.00 | | | 9 181 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 53 333.00 | | 53 333.00 | 53 333.00 |
FJ Net sales | 53 333.00 | | 53 333.00 | 53 333.00 |
FM Inventory production | | | 126 491.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 932 304.00 | |
FR Total operating income (I) | | | 1 112 129.00 | |
FU Purchases of raw materials and other supplies | | | -189 556.00 | |
FW Other purchases and external expenses | | | 276 803.00 | |
FX Taxes, duties, and similar payments | | | -2 359.00 | |
FY Salaries and Wages | | | 7 488.00 | |
FZ Social Security Contributions | | | -7 596.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 687.00 | |
GE Other Expenses | | | 1 034 587.00 | |
GF Total Operating Expenses (II) | | | 1 120 054.00 | |
GG - OPERATING RESULT (I - II) | | | -7 926.00 | |
GL Other interest and similar income | | | 1 029.00 | |
GO Net income from sales of marketable securities | | | 6 434.00 | |
GP Total financial income (V) | | | 7 463.00 | |
GR Interest and similar expenses | | | 41 285.00 | |
GU Total financial expenses (VI) | | | 41 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 26 406.00 | | | 26 406.00 |
HD Total exceptional income (VII) | 26 406.00 | | | 26 406.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | 1 602 131.00 | | | 1 602 131.00 |
HH Total exceptional expenses (VIII) | 1 602 176.00 | | | 1 602 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 575 769.00 | | | -1 575 769.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 145 998.00 | | | 1 145 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 763 515.00 | | | 2 763 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 617 517.00 | | | -1 617 517.00 |
| |
| 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 | 136 205.00 | | 3 238 550.00 | 136 205.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 237 830.00 | |
I4 DECREASES Grand Total | | 5 566.00 | 3 369 189.00 | |
IO DECREASES Total including other intangible assets | | | 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 566.00 | 130 639.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 720.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 136 205.00 | | | 136 205.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 237 830.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 522.00 | 687.00 | 1 620.00 | 127 522.00 |
PE DEPRECIATION Total including other intangible assets | 720.00 | | | 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 126 802.00 | 687.00 | 1 620.00 | 126 802.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 35 000.00 | | | 35 000.00 |
6N Inventories and work in progress | 87 398.00 | | | 87 398.00 |
6X Other provisions for depreciation | 931 131.00 | | 931 131.00 | 931 131.00 |
7B Total provisions for depreciation | 1 018 529.00 | | 931 131.00 | 1 018 529.00 |
7C Grand total | 1 053 529.00 | | 931 131.00 | 1 053 529.00 |
UE of which provisions and reversals: - Operating | | | 931 131.00 | |
| |
| 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 | 42 616.00 | 42 616.00 | | 42 616.00 |
8B Suppliers and Related Accounts | 272 287.00 | 272 287.00 | | 272 287.00 |
8C Staff and Related Accounts | 978.00 | 978.00 | | 978.00 |
8D Social Security and Other Social Organizations | 2 379.00 | 2 379.00 | | 2 379.00 |
8L Deferred income | 105 000.00 | 105 000.00 | | 105 000.00 |
UL Receivables related to investments | 3 216 843.00 | 3 216 843.00 | | 3 216 843.00 |
UX Other trade receivables | 126 000.00 | 126 000.00 | | 126 000.00 |
VB VAT | 104 401.00 | 104 401.00 | | 104 401.00 |
VC Group and associates | 1 541 317.00 | 1 541 317.00 | | 1 541 317.00 |
VI Group and Associates | 40 969.00 | 40 969.00 | | 40 969.00 |
VM Income taxes | 225 426.00 | 225 426.00 | | 225 426.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 392.00 | 1 392.00 | | 1 392.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 132 820.00 | 132 820.00 | | 132 820.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 346 807.00 | 5 346 807.00 | | 5 346 807.00 |
VW VAT | 20 999.00 | 20 999.00 | | 20 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 486 620.00 | 486 620.00 | | 486 620.00 |
