| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 457 347.00 | | 457 347.00 | 457 347.00 |
BB Receivables related to investments | 2 349 367.00 | 2 349 367.00 | | 2 349 367.00 |
BJ TOTAL (I) | 4 709 562.00 | 2 411 482.00 | 2 298 080.00 | 4 709 562.00 |
BX Customers and related accounts | 14 850.00 | | 14 850.00 | 14 850.00 |
BZ Other receivables | 3 247 189.00 | 739 056.00 | 2 508 133.00 | 3 247 189.00 |
CD Marketable securities | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
CF Cash and cash equivalents | 75 441.00 | | 75 441.00 | 75 441.00 |
CJ TOTAL (II) | 4 837 479.00 | 739 056.00 | 4 098 423.00 | 4 837 479.00 |
CO Grand total (0 to V) | 9 547 042.00 | 3 150 538.00 | 6 396 504.00 | 9 547 042.00 |
CR Shares due in more than one year | 3 188 277.00 | | | 3 188 277.00 |
CU Other investments | 1 902 848.00 | 62 115.00 | 1 840 733.00 | 1 902 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 359 936.00 | | | 359 936.00 |
DB Share, merger, contribution premiums, etc. | 2 936 064.00 | | | 2 936 064.00 |
DD Legal reserve (1) | 35 994.00 | | | 35 994.00 |
DH Retained earnings | 11 418.00 | | | 11 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 880 109.00 | | | 880 109.00 |
DL TOTAL (I) | 4 223 520.00 | | | 4 223 520.00 |
DM Proceeds from equity securities issues | 30 000.00 | | | 30 000.00 |
DO TOTAL (II) | 30 000.00 | | | 30 000.00 |
DS Convertible Bond Issues | 1 019 859.00 | | | 1 019 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 035 300.00 | | | 1 035 300.00 |
DX Trade payables and related accounts | 3 465.00 | | | 3 465.00 |
DY Tax and social security liabilities | 84 359.00 | | | 84 359.00 |
EC TOTAL (IV) | 2 142 983.00 | | | 2 142 983.00 |
EE Grand total (I to V) | 6 396 504.00 | | | 6 396 504.00 |
EG Accrued income and payables due within one year | 87 824.00 | | | 87 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 854.00 | | 97 854.00 | 97 854.00 |
FJ Net sales | 97 854.00 | | 97 854.00 | 97 854.00 |
FR Total operating income (I) | | | 97 854.00 | |
FW Other purchases and external expenses | | | 311 033.00 | |
FX Taxes, duties, and similar payments | | | 5 700.00 | |
GE Other Expenses | | | 2 001.00 | |
GF Total Operating Expenses (II) | | | 318 734.00 | |
GG - OPERATING RESULT (I - II) | | | -220 880.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 197 000.00 | |
GK Income from other securities and fixed asset receivables | | | 25 900.00 | |
GP Total financial income (V) | | | 1 222 900.00 | |
GQ Financial allocations to depreciation and provisions | | | 200 000.00 | |
GR Interest and similar expenses | | | 38 647.00 | |
GU Total financial expenses (VI) | | | 238 647.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 984 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 763 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -116 736.00 | | | -116 736.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 320 754.00 | | | 1 320 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 440 645.00 | | | 440 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 880 109.00 | | | 880 109.00 |
