| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 685.00 | 3 685.00 | | 3 685.00 |
AT Other tangible assets | 3 751.00 | 1 454.00 | 2 298.00 | 3 751.00 |
BH Other financial assets | 5 161.00 | | 5 161.00 | 5 161.00 |
BJ TOTAL (I) | 6 321 197.00 | 1 505 139.00 | 4 816 058.00 | 6 321 197.00 |
BV Advances and down payments on orders | 1 350.00 | | 1 350.00 | 1 350.00 |
BX Customers and related accounts | 49 498.00 | | 49 498.00 | 49 498.00 |
BZ Other receivables | 1 024 574.00 | | 1 024 574.00 | 1 024 574.00 |
CF Cash and cash equivalents | 34 221.00 | | 34 221.00 | 34 221.00 |
CH Prepaid expenses | 9 661.00 | | 9 661.00 | 9 661.00 |
CJ TOTAL (II) | 1 119 304.00 | | 1 119 304.00 | 1 119 304.00 |
CO Grand total (0 to V) | 7 440 501.00 | 1 505 139.00 | 5 935 363.00 | 7 440 501.00 |
CU Other investments | 6 308 599.00 | 1 500 000.00 | 4 808 599.00 | 6 308 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 008 360.00 | 2 008 360.00 | | 2 008 360.00 |
DB Share, merger, contribution premiums, etc. | 182 490.00 | 182 490.00 | | 182 490.00 |
DD Legal reserve (1) | 1 271.00 | 1 271.00 | | 1 271.00 |
DH Retained earnings | 476 468.00 | 1 180 934.00 | | 476 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -400 141.00 | -704 466.00 | | -400 141.00 |
DL TOTAL (I) | 2 268 448.00 | 2 668 589.00 | | 2 268 448.00 |
DU Loans and Debts from Credit Institutions (3) | 187.00 | 14 108.00 | | 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 460 581.00 | 3 468 156.00 | | 3 460 581.00 |
DX Trade payables and related accounts | 45 152.00 | 19 325.00 | | 45 152.00 |
DY Tax and social security liabilities | 90 837.00 | 83 211.00 | | 90 837.00 |
EA Other liabilities | 70 157.00 | 56 055.00 | | 70 157.00 |
EC TOTAL (IV) | 3 666 914.00 | 3 640 855.00 | | 3 666 914.00 |
EE Grand total (I to V) | 5 935 363.00 | 6 309 445.00 | | 5 935 363.00 |
EG Accrued income and payables due within one year | 3 666 914.00 | 3 640 855.00 | | 3 666 914.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 176.00 | 115 371.00 | 295 547.00 | 180 176.00 |
FJ Net sales | 180 176.00 | 115 371.00 | 295 547.00 | 180 176.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 919.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 306 472.00 | |
FW Other purchases and external expenses | | | 98 383.00 | |
FX Taxes, duties, and similar payments | | | 50 845.00 | |
FY Salaries and Wages | | | 216 812.00 | |
FZ Social Security Contributions | | | 21 932.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 068.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 389 048.00 | |
GG - OPERATING RESULT (I - II) | | | -82 576.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 689.00 | |
GM Reversals of provisions and transfers of expenses | | | 1.00 | |
GP Total financial income (V) | | | 9 690.00 | |
GQ Financial allocations to depreciation and provisions | | | 300 000.00 | |
GR Interest and similar expenses | | | 39 571.00 | |
GU Total financial expenses (VI) | | | 339 571.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -329 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -412 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 919.00 | 15 289.00 | | 10 919.00 |
HE Exceptional expenses on management operations | 767.00 | 129.00 | | 767.00 |
HH Total exceptional expenses (VIII) | 767.00 | 129.00 | | 767.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -767.00 | -129.00 | | -767.00 |
HK Income tax | -13 083.00 | -2 703.00 | | -13 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 316 162.00 | 114 366.00 | | 316 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 716 303.00 | 818 832.00 | | 716 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -400 141.00 | -704 466.00 | | -400 141.00 |
| |
| 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 | 6 314 887.00 | | 6 310.00 | 6 314 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 313 761.00 | |
I4 DECREASES Grand Total | | | 6 321 197.00 | |
IO DECREASES Total including other intangible assets | | | 3 685.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 751.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 685.00 | | | 3 685.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 070.00 | | 1 682.00 | 2 070.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 309 132.00 | | 4 629.00 | 6 309 132.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 070.00 | 1 068.00 | | 4 070.00 |
PE DEPRECIATION Total including other intangible assets | 3 685.00 | | | 3 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 385.00 | 1 068.00 | | 385.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 200 001.00 | 300 000.00 | 1.00 | 1 200 001.00 |
7C Grand total | 1 200 001.00 | 300 000.00 | 1.00 | 1 200 001.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 300 000.00 | 1.00 | |
| |
| 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 | 45 152.00 | 45 152.00 | | 45 152.00 |
8C Staff and Related Accounts | 21 186.00 | 21 186.00 | | 21 186.00 |
8D Social Security and Other Social Organizations | 10 353.00 | 10 353.00 | | 10 353.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 157.00 | 70 157.00 | | 70 157.00 |
UT Other financial assets | 5 161.00 | | 5 161.00 | 5 161.00 |
UX Other trade receivables | 49 498.00 | 49 498.00 | | 49 498.00 |
VB VAT | 5 227.00 | 5 227.00 | | 5 227.00 |
VC Group and associates | 996 623.00 | 996 623.00 | | 996 623.00 |
VG Loans with a maturity of up to one year at origin | 187.00 | 187.00 | | 187.00 |
VI Group and Associates | 3 460 581.00 | 3 460 581.00 | | 3 460 581.00 |
VJ Loans taken out during the year | | | | |
VK Loans repaid during the year | 13 983.00 | | | 13 983.00 |
VM Income taxes | 13 083.00 | 13 083.00 | | 13 083.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 666.00 | 2 666.00 | | 2 666.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 642.00 | 9 642.00 | | 9 642.00 |
VS Prepaid expenses | 9 661.00 | 9 661.00 | | 9 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 088 894.00 | 1 083 733.00 | 5 161.00 | 1 088 894.00 |
VW VAT | 56 632.00 | 56 632.00 | | 56 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 666 914.00 | 3 666 914.00 | | 3 666 914.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 50 327.00 | 29 534.00 | | 50 327.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 455.00 | 12 770.00 | | 22 455.00 |
ST Other accounts | 59 241.00 | 56 442.00 | | 59 241.00 |
XQ Rental, rental and co-ownership charges | 16 687.00 | 9 503.00 | | 16 687.00 |
YW Business tax | 518.00 | 519.00 | | 518.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 50 845.00 | 30 053.00 | | 50 845.00 |
YY Amount of VAT collected | 51 192.00 | 17 236.00 | | 51 192.00 |
YZ Total deductible VAT on goods and services | 15 128.00 | 8 510.00 | | 15 128.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 98 383.00 | 78 714.00 | | 98 383.00 |
