| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 050.00 | | 28 050.00 | 28 050.00 |
AV Fixed assets in progress | 7 380.00 | | 7 380.00 | 7 380.00 |
BH Other financial assets | 2 100 000.00 | | 2 100 000.00 | 2 100 000.00 |
BJ TOTAL (I) | 6 850 365.00 | 87 500.00 | 6 762 865.00 | 6 850 365.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 12 427 386.00 | | 12 427 386.00 | 12 427 386.00 |
CD Marketable securities | 3 300 000.00 | | 3 300 000.00 | 3 300 000.00 |
CF Cash and cash equivalents | 3 798 954.00 | | 3 798 954.00 | 3 798 954.00 |
CJ TOTAL (II) | 19 526 339.00 | | 19 526 339.00 | 19 526 339.00 |
CO Grand total (0 to V) | 26 376 704.00 | 87 500.00 | 26 289 204.00 | 26 376 704.00 |
CU Other investments | 4 714 935.00 | 87 500.00 | 4 627 435.00 | 4 714 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 429 280.00 | 24 429 280.00 | | 24 429 280.00 |
DD Legal reserve (1) | 265 696.00 | 232 244.00 | | 265 696.00 |
DH Retained earnings | 8 607 059.00 | 7 971 475.00 | | 8 607 059.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 108 172.00 | 669 036.00 | | -7 108 172.00 |
DL TOTAL (I) | 26 193 863.00 | 33 302 036.00 | | 26 193 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 515.00 | 66 128.00 | | 46 515.00 |
DX Trade payables and related accounts | 35 181.00 | 37 782.00 | | 35 181.00 |
DY Tax and social security liabilities | 13 645.00 | 10 629.00 | | 13 645.00 |
EC TOTAL (IV) | 95 341.00 | 114 539.00 | | 95 341.00 |
EE Grand total (I to V) | 26 289 204.00 | 33 416 575.00 | | 26 289 204.00 |
EG Accrued income and payables due within one year | 95 341.00 | 114 539.00 | | 95 341.00 |
EI Including equity loans | 46 515.00 | | | 46 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 444.00 | | 177 444.00 | 177 444.00 |
FJ Net sales | 177 444.00 | | 177 444.00 | 177 444.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 177 452.00 | |
FW Other purchases and external expenses | | | 62 984.00 | |
FX Taxes, duties, and similar payments | | | 1 585.00 | |
FY Salaries and Wages | | | 80 000.00 | |
FZ Social Security Contributions | | | 12 800.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 157 374.00 | |
GG - OPERATING RESULT (I - II) | | | 20 078.00 | |
GK Income from other securities and fixed asset receivables | | | 3 543 964.00 | |
GL Other interest and similar income | | | 29 121.00 | |
GM Reversals of provisions and transfers of expenses | | | 12 275 089.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 15 848 174.00 | |
GQ Financial allocations to depreciation and provisions | | | 17 500.00 | |
GR Interest and similar expenses | | | 720.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 18 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 829 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 850 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 828 504.00 | | | 1 828 504.00 |
HD Total exceptional income (VII) | 1 828 504.00 | | | 1 828 504.00 |
HE Exceptional expenses on management operations | 704.00 | | | 704.00 |
HF Exceptional expenses on capital transactions | 24 786 004.00 | | | 24 786 004.00 |
HH Total exceptional expenses (VIII) | 24 786 708.00 | | | 24 786 708.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 958 204.00 | | | -22 958 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 854 130.00 | 1 058 888.00 | | 17 854 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 962 302.00 | 389 853.00 | | 24 962 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 108 172.00 | 669 036.00 | | -7 108 172.00 |
