| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 23 119.00 | | 23 119.00 | 23 119.00 |
BJ TOTAL (I) | 2 554 183.00 | 2 000.00 | 2 552 183.00 | 2 554 183.00 |
BX Customers and related accounts | 19 337.00 | | 19 337.00 | 19 337.00 |
BZ Other receivables | 330 619.00 | 30 000.00 | 300 619.00 | 330 619.00 |
CF Cash and cash equivalents | 61 172.00 | | 61 172.00 | 61 172.00 |
CJ TOTAL (II) | 411 128.00 | 30 000.00 | 381 128.00 | 411 128.00 |
CO Grand total (0 to V) | 2 965 311.00 | 32 000.00 | 2 933 311.00 | 2 965 311.00 |
CU Other investments | 2 531 064.00 | 2 000.00 | 2 529 064.00 | 2 531 064.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 240.00 | 82 240.00 | | 82 240.00 |
DB Share, merger, contribution premiums, etc. | 294 329.00 | 294 329.00 | | 294 329.00 |
DD Legal reserve (1) | 8 224.00 | 7 760.00 | | 8 224.00 |
DG Other reserves | 1 416 227.00 | 1 177 792.00 | | 1 416 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 315 522.00 | 238 899.00 | | 315 522.00 |
DK Regulated provisions | 56 141.00 | 33 730.00 | | 56 141.00 |
DL TOTAL (I) | 2 172 683.00 | 1 834 750.00 | | 2 172 683.00 |
DQ Provisions for Expenses | 36 515.00 | 16 218.00 | | 36 515.00 |
DR TOTAL (IV) | 36 515.00 | 16 218.00 | | 36 515.00 |
DS Convertible Bond Issues | 451 031.00 | 451 031.00 | | 451 031.00 |
DU Loans and Debts from Credit Institutions (3) | 191 551.00 | 263 887.00 | | 191 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 028.00 | 186 992.00 | | 17 028.00 |
DX Trade payables and related accounts | 23 628.00 | 3 990.00 | | 23 628.00 |
DY Tax and social security liabilities | 19 785.00 | 76 871.00 | | 19 785.00 |
EA Other liabilities | 21 090.00 | 4 694.00 | | 21 090.00 |
EC TOTAL (IV) | 724 113.00 | 987 465.00 | | 724 113.00 |
EE Grand total (I to V) | 2 933 311.00 | 2 838 433.00 | | 2 933 311.00 |
EG Accrued income and payables due within one year | 141 792.00 | 282 205.00 | | 141 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 139.00 | | 161 139.00 | 161 139.00 |
FJ Net sales | 161 139.00 | | 161 139.00 | 161 139.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 425.00 | |
FQ Other income | | | 190.00 | |
FR Total operating income (I) | | | 169 753.00 | |
FW Other purchases and external expenses | | | 25 236.00 | |
FX Taxes, duties, and similar payments | | | 2 496.00 | |
FY Salaries and Wages | | | 109 325.00 | |
FZ Social Security Contributions | | | 47 731.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 184 793.00 | |
GG - OPERATING RESULT (I - II) | | | -15 040.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 380 000.00 | |
GP Total financial income (V) | | | 380 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 20 296.00 | |
GR Interest and similar expenses | | | 21 498.00 | |
GU Total financial expenses (VI) | | | 41 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 338 206.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 323 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 425.00 | 8 170.00 | | 8 425.00 |
A2 TOTAL ASSETS | | 723.00 | | |
HA Exceptional income from management transactions | 307.00 | | | 307.00 |
HD Total exceptional income (VII) | 307.00 | | | 307.00 |
HG Exceptional depreciation and provisions | 22 411.00 | 19 280.00 | | 22 411.00 |
HH Total exceptional expenses (VIII) | 22 411.00 | 19 280.00 | | 22 411.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 104.00 | -19 280.00 | | -22 104.00 |
HK Income tax | -14 460.00 | -23 286.00 | | -14 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 550 061.00 | 499 714.00 | | 550 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 539.00 | 260 815.00 | | 234 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 315 522.00 | 238 899.00 | | 315 522.00 |
| |
| 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 | 2 554 183.00 | | | 2 554 183.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 554 183.00 | |
I4 DECREASES Grand Total | | | 2 554 183.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 554 183.00 | | | 2 554 183.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 33 730.00 | 22 411.00 | | 33 730.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 16 218.00 | 20 296.00 | | 16 218.00 |
6X Other provisions for depreciation | 30 000.00 | | | 30 000.00 |
7B Total provisions for depreciation | 32 000.00 | | | 32 000.00 |
7C Grand total | 81 948.00 | 42 707.00 | | 81 948.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 20 296.00 | | |
UJ - Exceptional | | 22 411.00 | | |
| |
| 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 | 451 031.00 | | | 451 031.00 |
8A Miscellaneous Loans and Financial Debts | 4 547.00 | 4 547.00 | | 4 547.00 |
8B Suppliers and Related Accounts | 23 628.00 | 23 628.00 | | 23 628.00 |
8C Staff and Related Accounts | 5 595.00 | 5 595.00 | | 5 595.00 |
8D Social Security and Other Social Organizations | 6 833.00 | 6 833.00 | | 6 833.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 090.00 | 21 090.00 | | 21 090.00 |
UX Other trade receivables | 19 337.00 | 19 337.00 | | 19 337.00 |
VB VAT | 4 450.00 | 4 450.00 | | 4 450.00 |
VC Group and associates | 290 945.00 | 290 945.00 | | 290 945.00 |
VG Loans with a maturity of up to one year at origin | 334.00 | 334.00 | | 334.00 |
VH Loans with a maturity of more than one year at origin | 191 217.00 | 59 927.00 | 131 290.00 | 191 217.00 |
VI Group and Associates | 12 481.00 | 12 481.00 | | 12 481.00 |
VK Loans repaid during the year | 194 740.00 | | | 194 740.00 |
VM Income taxes | 35 224.00 | 35 224.00 | | 35 224.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 154.00 | 2 154.00 | | 2 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 349 955.00 | 349 955.00 | | 349 955.00 |
VW VAT | 5 202.00 | 5 202.00 | | 5 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 724 113.00 | 141 792.00 | 131 290.00 | 724 113.00 |
