| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 433.00 | 5 043.00 | 1 390.00 | 6 433.00 |
AT Other tangible assets | 4 295.00 | 3 315.00 | 980.00 | 4 295.00 |
BB Receivables related to investments | 280 892.00 | 253 775.00 | 27 117.00 | 280 892.00 |
BH Other financial assets | 245.00 | | 245.00 | 245.00 |
BJ TOTAL (I) | 12 414 786.00 | 262 643.00 | 12 152 142.00 | 12 414 786.00 |
BZ Other receivables | 8 650.00 | | 8 650.00 | 8 650.00 |
CF Cash and cash equivalents | 1 692 209.00 | | 1 692 209.00 | 1 692 209.00 |
CH Prepaid expenses | 7 691.00 | | 7 691.00 | 7 691.00 |
CJ TOTAL (II) | 1 708 549.00 | | 1 708 549.00 | 1 708 549.00 |
CO Grand total (0 to V) | 14 123 335.00 | 262 643.00 | 13 860 691.00 | 14 123 335.00 |
CU Other investments | 12 122 920.00 | 510.00 | 12 122 410.00 | 12 122 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 842 580.00 | 8 842 580.00 | | 8 842 580.00 |
DD Legal reserve (1) | 326 867.00 | 28 540.00 | | 326 867.00 |
DG Other reserves | 4 710 465.00 | 42 255.00 | | 4 710 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 093.00 | 5 966 537.00 | | -64 093.00 |
DL TOTAL (I) | 13 815 819.00 | 14 879 912.00 | | 13 815 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 382.00 | 17 033.00 | | 16 382.00 |
DX Trade payables and related accounts | 10 806.00 | 11 207.00 | | 10 806.00 |
DY Tax and social security liabilities | 17 684.00 | 196 576.00 | | 17 684.00 |
EC TOTAL (IV) | 44 872.00 | 224 816.00 | | 44 872.00 |
EE Grand total (I to V) | 13 860 691.00 | 15 104 728.00 | | 13 860 691.00 |
EI Including equity loans | 16 382.00 | | | 16 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 260 000.00 | | 260 000.00 | 260 000.00 |
FJ Net sales | 260 000.00 | | 260 000.00 | 260 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 666.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 260 667.00 | |
FW Other purchases and external expenses | | | 34 396.00 | |
FX Taxes, duties, and similar payments | | | 1 533.00 | |
FY Salaries and Wages | | | 114 774.00 | |
FZ Social Security Contributions | | | 46 802.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 867.00 | |
GE Other Expenses | | | 16 049.00 | |
GF Total Operating Expenses (II) | | | 216 421.00 | |
GG - OPERATING RESULT (I - II) | | | 44 246.00 | |
GL Other interest and similar income | | | 6 893.00 | |
GP Total financial income (V) | | | 6 893.00 | |
GQ Financial allocations to depreciation and provisions | | | 78 803.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 78 803.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -71 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12 145 625.00 | | |
HD Total exceptional income (VII) | | 12 145 625.00 | | |
HF Exceptional expenses on capital transactions | 36 428.00 | 5 511 835.00 | | 36 428.00 |
HH Total exceptional expenses (VIII) | 36 428.00 | 5 511 835.00 | | 36 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36 428.00 | 6 633 790.00 | | -36 428.00 |
HK Income tax | | 175 133.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 267 560.00 | 12 408 773.00 | | 267 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 331 653.00 | 6 442 236.00 | | 331 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 093.00 | 5 966 537.00 | | -64 093.00 |
| |
| 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 | 10 288 479.00 | | 2 126 306.00 | 10 288 479.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 404 057.00 | |
I4 DECREASES Grand Total | | | 12 414 786.00 | |
IO DECREASES Total including other intangible assets | | | 6 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 295.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | 1 433.00 | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 415.00 | | 881.00 | 3 415.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 280 065.00 | | 2 123 993.00 | 10 280 065.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 491.00 | 2 867.00 | | 5 491.00 |
PE DEPRECIATION Total including other intangible assets | 3 074.00 | 1 969.00 | | 3 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 417.00 | 898.00 | | 2 417.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 175 482.00 | 78 803.00 | | 175 482.00 |
7B Total provisions for depreciation | 175 482.00 | 78 803.00 | | 175 482.00 |
7C Grand total | 175 482.00 | 78 803.00 | | 175 482.00 |
UG - Financial | | 8.00 | | |
| |
| 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 | 10 806.00 | 10 806.00 | | 10 806.00 |
8C Staff and Related Accounts | 3 289.00 | 3 289.00 | | 3 289.00 |
8D Social Security and Other Social Organizations | 9 277.00 | 9 277.00 | | 9 277.00 |
UL Receivables related to investments | 280 892.00 | 280 892.00 | | 280 892.00 |
UT Other financial assets | 245.00 | | 245.00 | 245.00 |
VB VAT | 928.00 | 928.00 | | 928.00 |
VI Group and Associates | 16 382.00 | 16 382.00 | | 16 382.00 |
VM Income taxes | 7 500.00 | 7 500.00 | | 7 500.00 |
VP Miscellaneous | 222.00 | 222.00 | | 222.00 |
VQ Other Taxes, Duties, and Similar Debts | 874.00 | 874.00 | | 874.00 |
VS Prepaid expenses | 7 691.00 | 7 691.00 | | 7 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 477.00 | 297 232.00 | 245.00 | 297 477.00 |
VW VAT | 4 244.00 | 4 244.00 | | 4 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 872.00 | 44 872.00 | | 44 872.00 |
