| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 513 000.00 | 2 088 270.00 | 3 424 730.00 | 5 513 000.00 |
BH Other financial assets | 104.00 | | 104.00 | 104.00 |
BJ TOTAL (I) | 5 513 105.00 | 2 088 270.00 | 3 424 835.00 | 5 513 105.00 |
BX Customers and related accounts | 598 533.00 | | 598 533.00 | 598 533.00 |
BZ Other receivables | 113 885.00 | | 113 885.00 | 113 885.00 |
CF Cash and cash equivalents | 249 405.00 | | 249 405.00 | 249 405.00 |
CH Prepaid expenses | 227 994.00 | | 227 994.00 | 227 994.00 |
CJ TOTAL (II) | 1 189 818.00 | | 1 189 818.00 | 1 189 818.00 |
CO Grand total (0 to V) | 6 702 922.00 | 2 088 270.00 | 4 614 652.00 | 6 702 922.00 |
CR Shares due in more than one year | 211 651.00 | | | 211 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 272 582.00 | 3 508 008.00 | | 272 582.00 |
DD Legal reserve (1) | 8 362.00 | | | 8 362.00 |
DG Other reserves | 4 816.00 | | | 4 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 288 346.00 | 167 246.00 | | 288 346.00 |
DL TOTAL (I) | 574 106.00 | 3 675 255.00 | | 574 106.00 |
DS Convertible Bond Issues | 1 120 000.00 | | | 1 120 000.00 |
DU Loans and Debts from Credit Institutions (3) | 2 193 474.00 | 1 388 827.00 | | 2 193 474.00 |
DX Trade payables and related accounts | 157 208.00 | 54 167.00 | | 157 208.00 |
DY Tax and social security liabilities | 150 440.00 | 145 678.00 | | 150 440.00 |
EA Other liabilities | 207 773.00 | 49 800.00 | | 207 773.00 |
EB Prepaid income (2) | 211 651.00 | 148 740.00 | | 211 651.00 |
EC TOTAL (IV) | 4 040 546.00 | 1 787 213.00 | | 4 040 546.00 |
EE Grand total (I to V) | 4 614 652.00 | 5 462 467.00 | | 4 614 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 924 035.00 | | 1 924 035.00 | 1 924 035.00 |
FJ Net sales | 1 924 035.00 | | 1 924 035.00 | 1 924 035.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 924 036.00 | |
FW Other purchases and external expenses | | | 117 740.00 | |
FX Taxes, duties, and similar payments | | | 1 729.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 335 314.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 454 783.00 | |
GG - OPERATING RESULT (I - II) | | | 469 253.00 | |
GL Other interest and similar income | | | 2 811.00 | |
GP Total financial income (V) | | | 2 811.00 | |
GR Interest and similar expenses | | | 73 037.00 | |
GU Total financial expenses (VI) | | | 73 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 399 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 110 681.00 | 65 040.00 | | 110 681.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 926 847.00 | 1 101 922.00 | | 1 926 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 638 501.00 | 934 675.00 | | 1 638 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 288 346.00 | 167 246.00 | | 288 346.00 |
| |
| 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 | 5 513 000.00 | | 104.00 | 5 513 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 104.00 | |
I4 DECREASES Grand Total | | | 5 513 105.00 | |
IO DECREASES Total including other intangible assets | | | 5 513 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 513 000.00 | | | 5 513 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 104.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 752 956.00 | 1 335 314.00 | | 752 956.00 |
PE DEPRECIATION Total including other intangible assets | 752 956.00 | 1 335 314.00 | | 752 956.00 |
| |
| 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 | 1 120 000.00 | 338 726.00 | 781 274.00 | 1 120 000.00 |
8B Suppliers and Related Accounts | 157 208.00 | 157 208.00 | | 157 208.00 |
8E Income Taxes | 57 917.00 | 57 917.00 | | 57 917.00 |
8K Other liabilities (including liabilities related to repo transactions) | 207 773.00 | 207 773.00 | | 207 773.00 |
8L Deferred income | 211 651.00 | | 211 651.00 | 211 651.00 |
UT Other financial assets | 104.00 | | 104.00 | 104.00 |
UX Other trade receivables | 598 533.00 | 598 533.00 | | 598 533.00 |
VB VAT | 46 647.00 | 46 647.00 | | 46 647.00 |
VH Loans with a maturity of more than one year at origin | 2 193 474.00 | 1 172 639.00 | 1 020 834.00 | 2 193 474.00 |
VJ Loans taken out during the year | 3 231 905.00 | | | 3 231 905.00 |
VK Loans repaid during the year | 1 307 259.00 | | | 1 307 259.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 729.00 | 1 729.00 | | 1 729.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 67 238.00 | 67 238.00 | | 67 238.00 |
VS Prepaid expenses | 227 994.00 | 16 343.00 | 211 651.00 | 227 994.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 940 517.00 | 728 762.00 | 211 755.00 | 940 517.00 |
VW VAT | 90 794.00 | 90 794.00 | | 90 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 040 546.00 | 2 026 787.00 | 2 013 760.00 | 4 040 546.00 |
