| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 200.00 | 2 200.00 | | 2 200.00 |
AT Other tangible assets | 943.00 | 943.00 | | 943.00 |
BJ TOTAL (I) | 710 003.00 | 3 143.00 | 706 861.00 | 710 003.00 |
BT Goods | 123 943.00 | 48 283.00 | 75 660.00 | 123 943.00 |
BX Customers and related accounts | 25 981.00 | | 25 981.00 | 25 981.00 |
BZ Other receivables | 127 567.00 | | 127 567.00 | 127 567.00 |
CF Cash and cash equivalents | 41 850.00 | | 41 850.00 | 41 850.00 |
CH Prepaid expenses | 37.00 | | 37.00 | 37.00 |
CJ TOTAL (II) | 319 379.00 | 48 283.00 | 271 096.00 | 319 379.00 |
CO Grand total (0 to V) | 1 029 382.00 | 51 425.00 | 977 957.00 | 1 029 382.00 |
CU Other investments | 706 861.00 | | 706 861.00 | 706 861.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 425 000.00 | 425 000.00 | | 425 000.00 |
DD Legal reserve (1) | 42 500.00 | 42 500.00 | | 42 500.00 |
DH Retained earnings | 171 533.00 | -30 509.00 | | 171 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 433.00 | 202 042.00 | | 78 433.00 |
DL TOTAL (I) | 717 466.00 | 639 033.00 | | 717 466.00 |
DQ Provisions for Expenses | | 126 973.00 | | |
DR TOTAL (IV) | | 126 973.00 | | |
DS Convertible Bond Issues | | 200 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 7.00 | 7.00 | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172 971.00 | 237 570.00 | | 172 971.00 |
DX Trade payables and related accounts | 68 650.00 | 73 725.00 | | 68 650.00 |
EA Other liabilities | 18 864.00 | 41 298.00 | | 18 864.00 |
EC TOTAL (IV) | 260 491.00 | 552 601.00 | | 260 491.00 |
EE Grand total (I to V) | 977 957.00 | 1 318 607.00 | | 977 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 102 891.00 | | 102 891.00 | 102 891.00 |
FG Production sold - services | 204 000.00 | | 204 000.00 | 204 000.00 |
FJ Net sales | 306 891.00 | | 306 891.00 | 306 891.00 |
FQ Other income | | | 80.00 | |
FR Total operating income (I) | | | 306 971.00 | |
FS Purchases of goods (including customs duties) | | | 76 568.00 | |
FT Inventory change (goods) | | | -3 719.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 115 360.00 | |
FX Taxes, duties, and similar payments | | | 851.00 | |
FY Salaries and Wages | | | 53 516.00 | |
FZ Social Security Contributions | | | 29 115.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 11 736.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 283 439.00 | |
GG - OPERATING RESULT (I - II) | | | 23 532.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68 644.00 | |
GL Other interest and similar income | | | 225.00 | |
GM Reversals of provisions and transfers of expenses | | | 126 973.00 | |
GP Total financial income (V) | | | 195 842.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 140 941.00 | |
GU Total financial expenses (VI) | | | 140 941.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 502 813.00 | 679 027.00 | | 502 813.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 424 380.00 | 476 984.00 | | 424 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 433.00 | 202 042.00 | | 78 433.00 |
| |
| 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 | 710 003.00 | | | 710 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 706 861.00 | |
I4 DECREASES Grand Total | | | 710 003.00 | |
IO DECREASES Total including other intangible assets | | | 2 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 943.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 200.00 | | | 2 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 943.00 | | | 943.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 706 861.00 | | | 706 861.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 143.00 | | | 3 143.00 |
PE DEPRECIATION Total including other intangible assets | 2 200.00 | | | 2 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 943.00 | | | 943.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 126 973.00 | | 126 973.00 | 126 973.00 |
6N Inventories and work in progress | 36 547.00 | 11 736.00 | | 36 547.00 |
7B Total provisions for depreciation | 36 547.00 | 11 736.00 | | 36 547.00 |
7C Grand total | 163 520.00 | 11 736.00 | 126 973.00 | 163 520.00 |
UE of which provisions and reversals: - Operating | | 11 736.00 | | |
UG - Financial | | | 126 973.00 | |
| |
| 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 | 68 650.00 | 68 650.00 | | 68 650.00 |
8C Staff and Related Accounts | 4 790.00 | 4 790.00 | | 4 790.00 |
8D Social Security and Other Social Organizations | 5 600.00 | 5 600.00 | | 5 600.00 |
UX Other trade receivables | 25 981.00 | 25 981.00 | | 25 981.00 |
VB VAT | 9 272.00 | 9 272.00 | | 9 272.00 |
VC Group and associates | 117 786.00 | 117 786.00 | | 117 786.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VI Group and Associates | 172 971.00 | 172 971.00 | | 172 971.00 |
VK Loans repaid during the year | 200 000.00 | | | 200 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 88.00 | 88.00 | | 88.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 509.00 | 509.00 | | 509.00 |
VS Prepaid expenses | 37.00 | 37.00 | | 37.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 586.00 | 153 586.00 | | 153 586.00 |
VW VAT | 8 386.00 | 8 386.00 | | 8 386.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 491.00 | 260 491.00 | | 260 491.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
