| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 349 536.00 | 4 347 537.00 | 1 999.00 | 4 349 536.00 |
BH Other financial assets | 5 250.00 | 5 250.00 | | 5 250.00 |
BJ TOTAL (I) | 4 354 786.00 | 4 352 787.00 | 1 999.00 | 4 354 786.00 |
BX Customers and related accounts | 21 981.00 | 10 172.00 | 11 810.00 | 21 981.00 |
BZ Other receivables | 507 653.00 | | 507 653.00 | 507 653.00 |
CF Cash and cash equivalents | 148 907.00 | | 148 907.00 | 148 907.00 |
CJ TOTAL (II) | 678 541.00 | 10 172.00 | 668 370.00 | 678 541.00 |
CO Grand total (0 to V) | 5 033 328.00 | 4 362 959.00 | 670 369.00 | 5 033 328.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 884 415.00 | 884 415.00 | | 884 415.00 |
DB Share, merger, contribution premiums, etc. | 503 850.00 | 503 850.00 | | 503 850.00 |
DH Retained earnings | -10 779 932.00 | -7 398 094.00 | | -10 779 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 687.00 | -3 381 839.00 | | -83 687.00 |
DK Regulated provisions | 28 828.00 | 28 828.00 | | 28 828.00 |
DL TOTAL (I) | -9 446 527.00 | -9 362 840.00 | | -9 446 527.00 |
DP Provisions for Risks | 91 000.00 | 69 600.00 | | 91 000.00 |
DQ Provisions for Expenses | 64 117.00 | 86 619.00 | | 64 117.00 |
DR TOTAL (IV) | 155 117.00 | 156 219.00 | | 155 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 776 478.00 | 9 756 798.00 | | 9 776 478.00 |
DX Trade payables and related accounts | 81 432.00 | 165 229.00 | | 81 432.00 |
DY Tax and social security liabilities | 82 559.00 | 2 130.00 | | 82 559.00 |
EA Other liabilities | 21 310.00 | 453 475.00 | | 21 310.00 |
EC TOTAL (IV) | 9 961 779.00 | 10 377 632.00 | | 9 961 779.00 |
EE Grand total (I to V) | 670 369.00 | 1 171 011.00 | | 670 369.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 127 633.00 | |
FR Total operating income (I) | | | 127 633.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 104 838.00 | |
FX Taxes, duties, and similar payments | | | 229.00 | |
FY Salaries and Wages | | | 67 237.00 | |
FZ Social Security Contributions | | | 14 557.00 | |
GB Operating Expenses - Provisions | | | 95 937.00 | |
GE Other Expenses | | | 108 499.00 | |
GF Total Operating Expenses (II) | | | 391 300.00 | |
GG - OPERATING RESULT (I - II) | | | -263 667.00 | |
GH Attributed profit or transferred loss (III) | | | 52 173.00 | |
GP Total financial income (V) | | | 1 635.00 | |
GU Total financial expenses (VI) | | | 89 516.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -87 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -299 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 219 213.00 | 2 334 855.00 | | 219 213.00 |
HH Total exceptional expenses (VIII) | 3 526.00 | 8 928 134.00 | | 3 526.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 215 687.00 | -6 593 278.00 | | 215 687.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 656.00 | 7 241 396.00 | | 400 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 484 343.00 | 10 623 235.00 | | 484 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 687.00 | -3 381 838.00 | | -83 687.00 |
| |
| 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 | 4 354 786.00 | | | 4 354 786.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 354 786.00 | |
I4 DECREASES Grand Total | | | 4 354 786.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 354 786.00 | | | 4 354 786.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 28 828.00 | | | 28 828.00 |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 156 219.00 | 85 579.00 | 86 681.00 | 156 219.00 |
7C Grand total | 185 047.00 | 85 579.00 | 86 681.00 | 185 047.00 |
UE of which provisions and reversals: - Operating | | 90 829.00 | 13 081.00 | |
UJ - Exceptional | | | 73 600.00 | |
| |
| 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 | 81 432.00 | 81 432.00 | | 81 432.00 |
8D Social Security and Other Social Organizations | 82 559.00 | 82 559.00 | | 82 559.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 797 788.00 | 9 797 788.00 | | 9 797 788.00 |
UL Receivables related to investments | 1 957 709.00 | | 1 957 709.00 | 1 957 709.00 |
UT Other financial assets | 5 250.00 | | 5 250.00 | 5 250.00 |
UX Other trade receivables | 21 981.00 | 21 981.00 | | 21 981.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 507 653.00 | 507 653.00 | | 507 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 492 593.00 | 529 634.00 | 1 962 959.00 | 2 492 593.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 961 779.00 | 9 961 779.00 | | 9 961 779.00 |
