| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 58 721.00 | 58 721.00 | | 58 721.00 |
AT Other tangible assets | 3 211.00 | 2 873.00 | 338.00 | 3 211.00 |
BH Other financial assets | 579.00 | | 579.00 | 579.00 |
BJ TOTAL (I) | 4 019 659.00 | 426 594.00 | 3 593 065.00 | 4 019 659.00 |
BZ Other receivables | 364 978.00 | | 364 978.00 | 364 978.00 |
CF Cash and cash equivalents | 1 119.00 | | 1 119.00 | 1 119.00 |
CH Prepaid expenses | 251.00 | | 251.00 | 251.00 |
CJ TOTAL (II) | 366 349.00 | | 366 349.00 | 366 349.00 |
CO Grand total (0 to V) | 4 388 943.00 | 426 594.00 | 3 962 348.00 | 4 388 943.00 |
CU Other investments | 3 957 147.00 | 365 000.00 | 3 592 147.00 | 3 957 147.00 |
CW Deferred expenses or loan issuance costs | 2 934.00 | | 2 934.00 | 2 934.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 002.00 | | | 300 002.00 |
DB Share, merger, contribution premiums, etc. | 1 117 703.00 | | | 1 117 703.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DH Retained earnings | 780 601.00 | | | 780 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 861.00 | | | 37 861.00 |
DL TOTAL (I) | 2 266 169.00 | | | 2 266 169.00 |
DS Convertible Bond Issues | 1 230 000.00 | | | 1 230 000.00 |
DU Loans and Debts from Credit Institutions (3) | 75 297.00 | | | 75 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 238 646.00 | | | 238 646.00 |
DX Trade payables and related accounts | 12 665.00 | | | 12 665.00 |
DY Tax and social security liabilities | 58 568.00 | | | 58 568.00 |
EA Other liabilities | 81 001.00 | | | 81 001.00 |
EC TOTAL (IV) | 1 696 179.00 | | | 1 696 179.00 |
EE Grand total (I to V) | 3 962 348.00 | | | 3 962 348.00 |
EG Accrued income and payables due within one year | 391 655.00 | | | 391 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 368 770.00 | | 368 770.00 | 368 770.00 |
FJ Net sales | 368 770.00 | | 368 770.00 | 368 770.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 368 774.00 | |
FW Other purchases and external expenses | | | 40 967.00 | |
FX Taxes, duties, and similar payments | | | 7 093.00 | |
FY Salaries and Wages | | | 282 415.00 | |
FZ Social Security Contributions | | | 121 092.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 766.00 | |
GE Other Expenses | | | -2.00 | |
GF Total Operating Expenses (II) | | | 455 331.00 | |
GG - OPERATING RESULT (I - II) | | | -86 557.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 702.00 | |
GL Other interest and similar income | | | 871.00 | |
GP Total financial income (V) | | | 171 573.00 | |
GR Interest and similar expenses | | | 46 754.00 | |
GU Total financial expenses (VI) | | | 46 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 400.00 | | | 400.00 |
HH Total exceptional expenses (VIII) | 400.00 | | | 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -400.00 | | | -400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 540 348.00 | | | 540 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 502 486.00 | | | 502 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 861.00 | | | 37 861.00 |
| |
| 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 | 4 019 659.00 | | | 4 019 659.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 58 721.00 | | | 58 721.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 957 726.00 | |
I4 DECREASES Grand Total | | | 4 019 659.00 | |
IN DECREASES Start-up, development, or research expenses | | | 58 721.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 211.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 211.00 | | | 3 211.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 957 726.00 | | | 3 957 726.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 762.00 | 832.00 | | 60 762.00 |
CY DEPRECIATION Start-up, development, or research expenses | 58 721.00 | | | 58 721.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 040.00 | 832.00 | | 2 040.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 365 000.00 | | | 365 000.00 |
7C Grand total | 365 000.00 | | | 365 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 230 000.00 | | 1 230 000.00 | 1 230 000.00 |
8A Miscellaneous Loans and Financial Debts | 71 424.00 | 71 424.00 | | 71 424.00 |
8B Suppliers and Related Accounts | 12 665.00 | 12 665.00 | | 12 665.00 |
8C Staff and Related Accounts | 21 217.00 | 21 217.00 | | 21 217.00 |
8D Social Security and Other Social Organizations | 26 018.00 | 26 018.00 | | 26 018.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 001.00 | 81 001.00 | | 81 001.00 |
UT Other financial assets | 579.00 | | 579.00 | 579.00 |
VB VAT | 12 110.00 | 12 110.00 | | 12 110.00 |
VC Group and associates | 336 407.00 | 336 407.00 | | 336 407.00 |
VH Loans with a maturity of more than one year at origin | 75 297.00 | 773.00 | | 75 297.00 |
VI Group and Associates | 167 221.00 | 167 221.00 | | 167 221.00 |
VK Loans repaid during the year | 144 395.00 | | | 144 395.00 |
VM Income taxes | 16 460.00 | 16 460.00 | | 16 460.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 865.00 | 6 865.00 | | 6 865.00 |
VS Prepaid expenses | 251.00 | 251.00 | | 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 808.00 | 365 229.00 | 579.00 | 365 808.00 |
VW VAT | 4 467.00 | 4 467.00 | | 4 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 696 179.00 | 391 655.00 | 1 230 000.00 | 1 696 179.00 |
| |
| 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 | 3 618.00 | | | 3 618.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 447.00 | | | 12 447.00 |
ST Other accounts | 14 519.00 | | | 14 519.00 |
XQ Rental, rental and co-ownership charges | 14 000.00 | | | 14 000.00 |
YW Business tax | 3 475.00 | | | 3 475.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 093.00 | | | 7 093.00 |
YY Amount of VAT collected | 73 754.00 | | | 73 754.00 |
YZ Total deductible VAT on goods and services | 4 055.00 | | | 4 055.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 967.00 | | | 40 967.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
