| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 720.00 | 7 148.00 | 9 572.00 | 16 720.00 |
AR Technical installations, industrial equipment and tools | 1 217.00 | 861.00 | 356.00 | 1 217.00 |
AT Other tangible assets | 1 000.00 | 663.00 | 337.00 | 1 000.00 |
BB Receivables related to investments | 1 806 750.00 | 445 000.00 | 1 361 750.00 | 1 806 750.00 |
BD Other fixed assets | 70.00 | | 70.00 | 70.00 |
BJ TOTAL (I) | 3 457 377.00 | 1 109 672.00 | 2 347 705.00 | 3 457 377.00 |
BX Customers and related accounts | 243 572.00 | 5 150.00 | 238 422.00 | 243 572.00 |
BZ Other receivables | 73 528.00 | | 73 528.00 | 73 528.00 |
CF Cash and cash equivalents | 1 985 538.00 | | 1 985 538.00 | 1 985 538.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 302 638.00 | 5 150.00 | 2 297 488.00 | 2 302 638.00 |
CO Grand total (0 to V) | 5 760 015.00 | 1 114 822.00 | 4 645 193.00 | 5 760 015.00 |
CU Other investments | 1 631 620.00 | 656 000.00 | 975 620.00 | 1 631 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 713.00 | 42 713.00 | | 42 713.00 |
DB Share, merger, contribution premiums, etc. | 2 967 544.00 | 2 967 544.00 | | 2 967 544.00 |
DD Legal reserve (1) | 4 915.00 | 4 915.00 | | 4 915.00 |
DG Other reserves | 637 076.00 | 513 608.00 | | 637 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -288 585.00 | 123 468.00 | | -288 585.00 |
DK Regulated provisions | 53 294.00 | 38 970.00 | | 53 294.00 |
DL TOTAL (I) | 3 416 956.00 | 3 691 218.00 | | 3 416 956.00 |
DU Loans and Debts from Credit Institutions (3) | 1 089 826.00 | 1 183 832.00 | | 1 089 826.00 |
DX Trade payables and related accounts | 98 714.00 | 93 400.00 | | 98 714.00 |
DY Tax and social security liabilities | 24 133.00 | 67 612.00 | | 24 133.00 |
EB Prepaid income (2) | 15 564.00 | 65 505.00 | | 15 564.00 |
EC TOTAL (IV) | 1 228 237.00 | 1 410 349.00 | | 1 228 237.00 |
EE Grand total (I to V) | 4 645 193.00 | 5 101 567.00 | | 4 645 193.00 |
EG Accrued income and payables due within one year | 238 656.00 | 326 509.00 | | 238 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 832 810.00 | | 832 810.00 | 832 810.00 |
FJ Net sales | 832 810.00 | | 832 810.00 | 832 810.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 832 814.00 | |
FW Other purchases and external expenses | | | 556 540.00 | |
FX Taxes, duties, and similar payments | | | 2 461.00 | |
FY Salaries and Wages | | | 8 496.00 | |
FZ Social Security Contributions | | | 3 298.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 427.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 150.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 579 377.00 | |
GG - OPERATING RESULT (I - II) | | | 253 436.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GQ Financial allocations to depreciation and provisions | | | 533 000.00 | |
GR Interest and similar expenses | | | 19 603.00 | |
GU Total financial expenses (VI) | | | 552 603.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -552 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -299 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 324.00 | 14 324.00 | | 14 324.00 |
HH Total exceptional expenses (VIII) | 14 324.00 | 14 324.00 | | 14 324.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 324.00 | -14 324.00 | | -14 324.00 |
HK Income tax | -24 905.00 | -7 252.00 | | -24 905.00 |
HL TOTAL REVENUE (I + III + V + VII) | 832 815.00 | 954 226.00 | | 832 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 121 400.00 | 830 758.00 | | 1 121 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -288 585.00 | 123 468.00 | | -288 585.00 |
| |
| 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 | 3 258 725.00 | | 198 652.00 | 3 258 725.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 438 440.00 | |
I4 DECREASES Grand Total | | | 3 457 377.00 | |
IO DECREASES Total including other intangible assets | | | 16 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 217.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 720.00 | | | 16 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 217.00 | | | 2 217.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 239 788.00 | | 198 652.00 | 3 239 788.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 245.00 | 3 427.00 | 8 672.00 | 5 245.00 |
PE DEPRECIATION Total including other intangible assets | 4 165.00 | 2 984.00 | 7 148.00 | 4 165.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 081.00 | 443.00 | 1 524.00 | 1 081.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 38 970.00 | 14 324.00 | 53 294.00 | 38 970.00 |
6T Receivables | 5 150.00 | 5 150.00 | | 5 150.00 |
7B Total provisions for depreciation | 568 000.00 | 538 150.00 | 1 106 150.00 | 568 000.00 |
7C Grand total | 606 970.00 | 552 474.00 | 1 159 444.00 | 606 970.00 |
UE of which provisions and reversals: - Operating | | 5 150.00 | | |
UG - Financial | | 533 000.00 | | |
UJ - Exceptional | | 14 324.00 | | |
| |
| 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 | 98 714.00 | 98 714.00 | | 98 714.00 |
8D Social Security and Other Social Organizations | 526.00 | 526.00 | | 526.00 |
8L Deferred income | 15 564.00 | 15 564.00 | | 15 564.00 |
UL Receivables related to investments | 1 806 750.00 | | 1 806 750.00 | 1 806 750.00 |
UX Other trade receivables | 237 392.00 | 237 392.00 | | 237 392.00 |
VA Doubtful or disputed receivables | 6 180.00 | 6 180.00 | | 6 180.00 |
VB VAT | 12 907.00 | 12 907.00 | | 12 907.00 |
VC Group and associates | 24 605.00 | 24 605.00 | | 24 605.00 |
VH Loans with a maturity of more than one year at origin | 1 089 826.00 | 100 246.00 | 569 580.00 | 1 089 826.00 |
VK Loans repaid during the year | 93 148.00 | | | 93 148.00 |
VM Income taxes | 35 031.00 | 35 031.00 | | 35 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 678.00 | 1 678.00 | | 1 678.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 985.00 | 985.00 | | 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 123 850.00 | 317 100.00 | 1 806 750.00 | 2 123 850.00 |
VW VAT | 21 928.00 | 21 928.00 | | 21 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 228 237.00 | 238 656.00 | 569 580.00 | 1 228 237.00 |
