| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 410 480.00 | 13 776 637.00 | 5 633 843.00 | 19 410 480.00 |
BV Advances and down payments on orders | 860.00 | | 860.00 | 860.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 14 902.00 | | 14 902.00 | 14 902.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 15 762.00 | | 15 762.00 | 15 762.00 |
CO Grand total (0 to V) | 19 426 242.00 | 13 776 637.00 | 5 649 605.00 | 19 426 242.00 |
CU Other investments | 19 410 480.00 | 13 776 637.00 | 5 633 843.00 | 19 410 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 628 566.00 | 10 892 145.00 | | 29 628 566.00 |
DB Share, merger, contribution premiums, etc. | 5 493 731.00 | 5 493 731.00 | | 5 493 731.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 1 089 214.00 | 1 089 214.00 | | 1 089 214.00 |
DH Retained earnings | -7 775 920.00 | -1 833 424.00 | | -7 775 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 939 325.00 | -5 942 496.00 | | -23 939 325.00 |
DL TOTAL (I) | 4 496 266.00 | 9 699 170.00 | | 4 496 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 11 971.00 | 37 884.00 | | 11 971.00 |
DY Tax and social security liabilities | 13 686.00 | 70 424.00 | | 13 686.00 |
EA Other liabilities | 1 127 682.00 | 192 906.00 | | 1 127 682.00 |
EC TOTAL (IV) | 1 153 338.00 | 301 213.00 | | 1 153 338.00 |
EE Grand total (I to V) | 5 649 605.00 | 10 000 383.00 | | 5 649 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 447 746.00 | | 447 746.00 | 447 746.00 |
FJ Net sales | 447 746.00 | | 447 746.00 | 447 746.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 322.00 | |
FQ Other income | | | 76.00 | |
FR Total operating income (I) | | | 459 144.00 | |
FW Other purchases and external expenses | | | 100 519.00 | |
FX Taxes, duties, and similar payments | | | 18 827.00 | |
FY Salaries and Wages | | | 372 862.00 | |
FZ Social Security Contributions | | | 141 841.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 634 052.00 | |
GG - OPERATING RESULT (I - II) | | | -174 909.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 532 100.00 | |
GL Other interest and similar income | | | 3 198.00 | |
GM Reversals of provisions and transfers of expenses | | | 12 203 184.00 | |
GP Total financial income (V) | | | 13 738 482.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 751 135.00 | |
GR Interest and similar expenses | | | 2 186.00 | |
GU Total financial expenses (VI) | | | 4 753 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 985 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 810 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 32 749 577.00 | | | 32 749 577.00 |
HH Total exceptional expenses (VIII) | 32 749 577.00 | | | 32 749 577.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 749 577.00 | | | -32 749 577.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 197 626.00 | 2 808 110.00 | | 14 197 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 136 950.00 | 8 750 606.00 | | 38 136 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 939 325.00 | -5 942 496.00 | | -23 939 325.00 |
| |
| 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 | 29 408 498.00 | | 22 751 559.00 | 29 408 498.00 |
I3 DECREASES Total Financial Fixed Assets | | 32 749 577.00 | 19 410 480.00 | |
I4 DECREASES Grand Total | | 32 749 577.00 | 19 410 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 408 498.00 | | 22 751 559.00 | 29 408 498.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 21 228 686.00 | 4 751 135.00 | 12 203 184.00 | 21 228 686.00 |
7C Grand total | 21 228 686.00 | 4 751 135.00 | 12 203 184.00 | 21 228 686.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 751 135.00 | 12 203 184.00 | |
| |
| 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 | 11 971.00 | 11 971.00 | | 11 971.00 |
8D Social Security and Other Social Organizations | 2 791.00 | 2 791.00 | | 2 791.00 |
VB VAT | 6 113.00 | 6 113.00 | | 6 113.00 |
VI Group and Associates | 1 127 682.00 | 1 127 682.00 | | 1 127 682.00 |
VP Miscellaneous | 8 789.00 | 8 789.00 | | 8 789.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 890.00 | 10 890.00 | | 10 890.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 902.00 | 14 902.00 | | 14 902.00 |
VW VAT | 5.00 | 5.00 | | 5.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 153 338.00 | 1 153 338.00 | | 1 153 338.00 |
