| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 346 087.00 | | 3 346 087.00 | 3 346 087.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 27 779.00 | | 27 779.00 | 27 779.00 |
CF Cash and cash equivalents | 178 723.00 | | 178 723.00 | 178 723.00 |
CH Prepaid expenses | 10 438.00 | | 10 438.00 | 10 438.00 |
CJ TOTAL (II) | 240 941.00 | | 240 941.00 | 240 941.00 |
CO Grand total (0 to V) | 3 587 028.00 | | 3 587 028.00 | 3 587 028.00 |
CU Other investments | 3 346 087.00 | | 3 346 087.00 | 3 346 087.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 150 000.00 | 1 150 000.00 | | 1 150 000.00 |
DH Retained earnings | -415 073.00 | -599 849.00 | | -415 073.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 226 478.00 | 184 776.00 | | 226 478.00 |
DK Regulated provisions | 74 304.00 | 57 877.00 | | 74 304.00 |
DL TOTAL (I) | 1 035 708.00 | 792 804.00 | | 1 035 708.00 |
DQ Provisions for Expenses | 493 162.00 | 383 902.00 | | 493 162.00 |
DR TOTAL (IV) | 493 162.00 | 383 902.00 | | 493 162.00 |
DS Convertible Bond Issues | 1 108 258.00 | 1 105 820.00 | | 1 108 258.00 |
DU Loans and Debts from Credit Institutions (3) | 860 758.00 | 1 148 048.00 | | 860 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 033.00 | | | 5 033.00 |
DX Trade payables and related accounts | 8 740.00 | 7 028.00 | | 8 740.00 |
DY Tax and social security liabilities | 75 368.00 | 61 890.00 | | 75 368.00 |
EC TOTAL (IV) | 2 058 157.00 | 2 322 786.00 | | 2 058 157.00 |
EE Grand total (I to V) | 3 587 028.00 | 3 499 492.00 | | 3 587 028.00 |
EG Accrued income and payables due within one year | 378 471.00 | 359 823.00 | | 378 471.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 361.00 | 376.00 | | 361.00 |
| |
| 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 | | | 10 840.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 270 847.00 | |
FW Other purchases and external expenses | | | 43 085.00 | |
FX Taxes, duties, and similar payments | | | 4 766.00 | |
FY Salaries and Wages | | | 153 340.00 | |
FZ Social Security Contributions | | | 87 221.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 288 414.00 | |
GG - OPERATING RESULT (I - II) | | | -17 567.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 446 350.00 | |
GP Total financial income (V) | | | 446 350.00 | |
GQ Financial allocations to depreciation and provisions | | | 109 260.00 | |
GR Interest and similar expenses | | | 77 948.00 | |
GU Total financial expenses (VI) | | | 187 208.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 259 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 241 575.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 329.00 | 719.00 | | 1 329.00 |
HD Total exceptional income (VII) | 1 329.00 | 719.00 | | 1 329.00 |
HE Exceptional expenses on management operations | | 10 376.00 | | |
HG Exceptional depreciation and provisions | 16 427.00 | 16 427.00 | | 16 427.00 |
HH Total exceptional expenses (VIII) | 16 427.00 | 26 803.00 | | 16 427.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 098.00 | -26 084.00 | | -15 098.00 |
HL TOTAL REVENUE (I + III + V + VII) | 718 526.00 | 651 721.00 | | 718 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 492 049.00 | 466 944.00 | | 492 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 226 478.00 | 184 776.00 | | 226 478.00 |
| |
| 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 | 3 346 087.00 | | | 3 346 087.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 346 087.00 | |
I4 DECREASES Grand Total | | | 3 346 087.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 346 087.00 | | | 3 346 087.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 57 877.00 | 16 427.00 | | 57 877.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 383 902.00 | 109 260.00 | | 383 902.00 |
7C Grand total | 441 779.00 | 125 687.00 | | 441 779.00 |
UG - Financial | | 109 260.00 | | |
UJ - Exceptional | | 16 427.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 108 258.00 | | 1 108 258.00 | 1 108 258.00 |
8B Suppliers and Related Accounts | 8 740.00 | 8 740.00 | | 8 740.00 |
8C Staff and Related Accounts | 33 500.00 | 33 500.00 | | 33 500.00 |
8D Social Security and Other Social Organizations | 30 828.00 | 30 828.00 | | 30 828.00 |
UX Other trade receivables | 24 000.00 | 24 000.00 | | 24 000.00 |
VB VAT | 1 419.00 | 1 419.00 | | 1 419.00 |
VC Group and associates | 26 360.00 | 26 360.00 | | 26 360.00 |
VG Loans with a maturity of up to one year at origin | 361.00 | 361.00 | | 361.00 |
VH Loans with a maturity of more than one year at origin | 860 397.00 | 288 968.00 | 571 429.00 | 860 397.00 |
VI Group and Associates | 5 033.00 | 5 033.00 | | 5 033.00 |
VK Loans repaid during the year | 285 714.00 | | | 285 714.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 041.00 | 3 041.00 | | 3 041.00 |
VS Prepaid expenses | 10 438.00 | 10 438.00 | | 10 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 217.00 | 62 217.00 | | 62 217.00 |
VW VAT | 8 000.00 | 8 000.00 | | 8 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 058 157.00 | 378 471.00 | 1 679 686.00 | 2 058 157.00 |
