| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 57 532.00 | 39 690.00 | 17 841.00 | 57 532.00 |
BH Other financial assets | 54.00 | | 54.00 | 54.00 |
BJ TOTAL (I) | 2 223 433.00 | 424 104.00 | 1 799 329.00 | 2 223 433.00 |
BT Goods | 730.00 | | 730.00 | 730.00 |
BX Customers and related accounts | 114 610.00 | | 114 610.00 | 114 610.00 |
BZ Other receivables | 2 451 538.00 | 111 000.00 | 2 340 538.00 | 2 451 538.00 |
CF Cash and cash equivalents | 4 199 887.00 | | 4 199 887.00 | 4 199 887.00 |
CH Prepaid expenses | 691.00 | | 691.00 | 691.00 |
CJ TOTAL (II) | 6 767 456.00 | 111 000.00 | 6 656 456.00 | 6 767 456.00 |
CO Grand total (0 to V) | 8 990 889.00 | 535 104.00 | 8 455 785.00 | 8 990 889.00 |
CU Other investments | 2 165 848.00 | 384 414.00 | 1 781 434.00 | 2 165 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 573 400.00 | 4 573 400.00 | | 4 573 400.00 |
DB Share, merger, contribution premiums, etc. | 17 890.00 | 17 890.00 | | 17 890.00 |
DD Legal reserve (1) | 165 706.00 | 133 966.00 | | 165 706.00 |
DF Regulated reserves (1) | 71.00 | 71.00 | | 71.00 |
DG Other reserves | 1 974 662.00 | 1 974 662.00 | | 1 974 662.00 |
DH Retained earnings | 1 065 732.00 | 462 739.00 | | 1 065 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 936.00 | 634 733.00 | | -24 936.00 |
DL TOTAL (I) | 7 772 524.00 | 7 797 460.00 | | 7 772 524.00 |
DP Provisions for Risks | 5 333.00 | 9 290.00 | | 5 333.00 |
DR TOTAL (IV) | 5 333.00 | 9 290.00 | | 5 333.00 |
DU Loans and Debts from Credit Institutions (3) | 43.00 | 42.00 | | 43.00 |
DV Miscellaneous Loans and Financial Debts (4) | 614 096.00 | 469 000.00 | | 614 096.00 |
DX Trade payables and related accounts | 23 892.00 | 29 724.00 | | 23 892.00 |
DY Tax and social security liabilities | 35 555.00 | 27 531.00 | | 35 555.00 |
EA Other liabilities | 4 342.00 | 3 358.00 | | 4 342.00 |
EC TOTAL (IV) | 677 928.00 | 529 655.00 | | 677 928.00 |
EE Grand total (I to V) | 8 455 785.00 | 8 336 405.00 | | 8 455 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 163 774.00 | | 163 774.00 | 163 774.00 |
FJ Net sales | 163 774.00 | | 163 774.00 | 163 774.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 621.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 170 397.00 | |
FW Other purchases and external expenses | | | 176 253.00 | |
FX Taxes, duties, and similar payments | | | 10 653.00 | |
FY Salaries and Wages | | | 64 999.00 | |
FZ Social Security Contributions | | | 35 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 089.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 333.00 | |
GE Other Expenses | | | 978.00 | |
GF Total Operating Expenses (II) | | | 297 691.00 | |
GG - OPERATING RESULT (I - II) | | | -127 294.00 | |
GH Attributed profit or transferred loss (III) | | | 107 134.00 | |
GI Supported loss or transferred profit (IV) | | | 9 290.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 9 681.00 | |
GP Total financial income (V) | | | 9 681.00 | |
GR Interest and similar expenses | | | 5 167.00 | |
GU Total financial expenses (VI) | | | 5 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 514.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 165 858.00 | | |
HD Total exceptional income (VII) | | 2 165 858.00 | | |
HF Exceptional expenses on capital transactions | | 2 300 557.00 | | |
HH Total exceptional expenses (VIII) | | 2 300 557.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -134 700.00 | | |
HK Income tax | | 4 799.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 287 212.00 | 3 283 460.00 | | 287 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 312 148.00 | 2 648 728.00 | | 312 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 936.00 | 634 733.00 | | -24 936.00 |
| |
| 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 | 2 223 433.00 | | | 2 223 433.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 165 902.00 | |
I4 DECREASES Grand Total | | | 2 223 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 532.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 532.00 | | | 57 532.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 165 902.00 | | | 2 165 902.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 601.00 | 4 089.00 | | 35 601.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 601.00 | 4 089.00 | | 35 601.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 9 290.00 | 5 333.00 | 9 290.00 | 9 290.00 |
6X Other provisions for depreciation | 111 000.00 | | | 111 000.00 |
7B Total provisions for depreciation | 495 414.00 | | | 495 414.00 |
7C Grand total | 504 704.00 | 5 333.00 | 9 290.00 | 504 704.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 5 333.00 | 9 290.00 | |
| |
| 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 | 16 530.00 | 16 530.00 | | 16 530.00 |
8B Suppliers and Related Accounts | 23 892.00 | 23 892.00 | | 23 892.00 |
8C Staff and Related Accounts | 6 989.00 | 6 989.00 | | 6 989.00 |
8D Social Security and Other Social Organizations | 19 347.00 | 19 347.00 | | 19 347.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 342.00 | 4 342.00 | | 4 342.00 |
UT Other financial assets | 54.00 | | 54.00 | 54.00 |
UX Other trade receivables | 114 610.00 | 114 610.00 | | 114 610.00 |
UY Staff and related accounts | 92.00 | 92.00 | | 92.00 |
VB VAT | 15 611.00 | 15 611.00 | | 15 611.00 |
VC Group and associates | 2 231 243.00 | 9 681.00 | 2 221 562.00 | 2 231 243.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VI Group and Associates | 597 566.00 | 5 167.00 | 592 399.00 | 597 566.00 |
VM Income taxes | 4 800.00 | 4 800.00 | | 4 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 009.00 | 3 009.00 | | 3 009.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 199 792.00 | 199 792.00 | | 199 792.00 |
VS Prepaid expenses | 691.00 | 691.00 | | 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 566 892.00 | 345 276.00 | 2 221 616.00 | 2 566 892.00 |
VW VAT | 6 210.00 | 6 210.00 | | 6 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 677 928.00 | 85 529.00 | 592 399.00 | 677 928.00 |
