| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 790.00 | 6 145.00 | 3 645.00 | 9 790.00 |
AT Other tangible assets | 68 246.00 | 41 364.00 | 26 882.00 | 68 246.00 |
BJ TOTAL (I) | 4 850 143.00 | 720 631.00 | 4 129 512.00 | 4 850 143.00 |
BX Customers and related accounts | 366 427.00 | | 366 427.00 | 366 427.00 |
BZ Other receivables | 1 038 116.00 | | 1 038 116.00 | 1 038 116.00 |
CF Cash and cash equivalents | 20 068.00 | | 20 068.00 | 20 068.00 |
CH Prepaid expenses | 1 275.00 | | 1 275.00 | 1 275.00 |
CJ TOTAL (II) | 1 425 886.00 | | 1 425 886.00 | 1 425 886.00 |
CO Grand total (0 to V) | 6 276 028.00 | 720 631.00 | 5 555 398.00 | 6 276 028.00 |
CU Other investments | 4 772 106.00 | 673 122.00 | 4 098 984.00 | 4 772 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 1 153 143.00 | 1 224 906.00 | | 1 153 143.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 232.00 | -71 763.00 | | -49 232.00 |
DK Regulated provisions | 26 992.00 | 24 311.00 | | 26 992.00 |
DL TOTAL (I) | 1 480 903.00 | 1 527 454.00 | | 1 480 903.00 |
DU Loans and Debts from Credit Institutions (3) | 937 439.00 | 1 134 687.00 | | 937 439.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 875 752.00 | 2 421 521.00 | | 2 875 752.00 |
DX Trade payables and related accounts | 41 320.00 | 176 837.00 | | 41 320.00 |
DY Tax and social security liabilities | 119 984.00 | 137 432.00 | | 119 984.00 |
EA Other liabilities | 100 000.00 | 153 178.00 | | 100 000.00 |
EC TOTAL (IV) | 4 074 495.00 | 4 023 656.00 | | 4 074 495.00 |
EE Grand total (I to V) | 5 555 398.00 | 5 551 109.00 | | 5 555 398.00 |
EG Accrued income and payables due within one year | 726 632.00 | 3 091 215.00 | | 726 632.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 396.00 | 684.00 | | 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 283 500.00 | |
FJ Net sales | | | 283 500.00 | |
FO Operating subsidies | | | 1 861.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 759.00 | |
FQ Other income | | | 3 596.00 | |
FR Total operating income (I) | | | 311 715.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 179 474.00 | |
FX Taxes, duties, and similar payments | | | 1 785.00 | |
FY Salaries and Wages | | | 86 510.00 | |
FZ Social Security Contributions | | | 29 321.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 043.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 321 139.00 | |
GG - OPERATING RESULT (I - II) | | | -9 424.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 763.00 | |
GP Total financial income (V) | | | 14 763.00 | |
GR Interest and similar expenses | | | 52 140.00 | |
GU Total financial expenses (VI) | | | 52 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37 377.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 782.00 | 1 451.00 | | 782.00 |
HB Exceptional income from capital transactions | | 150 000.00 | | |
HD Total exceptional income (VII) | 782.00 | 151 451.00 | | 782.00 |
HE Exceptional expenses on management operations | 404.00 | 7 318.00 | | 404.00 |
HF Exceptional expenses on capital transactions | 127.00 | 200 897.00 | | 127.00 |
HG Exceptional depreciation and provisions | 2 682.00 | 2 466.00 | | 2 682.00 |
HH Total exceptional expenses (VIII) | 3 213.00 | 210 681.00 | | 3 213.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 431.00 | -59 230.00 | | -2 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 327 260.00 | 557 911.00 | | 327 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 376 492.00 | 629 674.00 | | 376 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 232.00 | -71 763.00 | | -49 232.00 |
HP References: Equipment leasing | 779.00 | 779.00 | | 779.00 |
| |
| 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 | 4 839 221.00 | | 10 922.00 | 4 839 221.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 772 106.00 | |
I4 DECREASES Grand Total | | | 4 850 143.00 | |
IO DECREASES Total including other intangible assets | | | 9 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 246.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 790.00 | | | 9 790.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 324.00 | | 10 922.00 | 57 324.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 772 106.00 | | | 4 772 106.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 466.00 | 24 043.00 | | 23 466.00 |
PE DEPRECIATION Total including other intangible assets | 2 881.00 | 3 263.00 | | 2 881.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 585.00 | 20 780.00 | | 20 585.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 311.00 | 2 682.00 | | 24 311.00 |
7C Grand total | 24 311.00 | 2 682.00 | | 24 311.00 |
UJ - Exceptional | | 2 682.00 | | |
| |
| 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 | 41 320.00 | 41 320.00 | | 41 320.00 |
8D Social Security and Other Social Organizations | 119 984.00 | 119 984.00 | | 119 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 975 752.00 | 2 975 752.00 | | 2 975 752.00 |
UX Other trade receivables | 366 427.00 | 366 427.00 | | 366 427.00 |
VG Loans with a maturity of up to one year at origin | 396.00 | 396.00 | | 396.00 |
VH Loans with a maturity of more than one year at origin | 937 043.00 | 210 411.00 | 667 406.00 | 937 043.00 |
VK Loans repaid during the year | 194 941.00 | | | 194 941.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 038 116.00 | 1 038 116.00 | | 1 038 116.00 |
VS Prepaid expenses | 1 275.00 | 1 275.00 | | 1 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 405 818.00 | 1 405 818.00 | | 1 405 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 074 494.00 | 3 347 862.00 | 667 406.00 | 4 074 494.00 |
