| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 932 143.00 | | 932 143.00 | 932 143.00 |
AP Buildings | 88 385 886.00 | 10 981 689.00 | 77 404 197.00 | 88 385 886.00 |
AT Other tangible assets | 8 360 000.00 | 2 254 499.00 | 6 105 501.00 | 8 360 000.00 |
BJ TOTAL (I) | 97 678 029.00 | 13 236 187.00 | 84 441 841.00 | 97 678 029.00 |
BX Customers and related accounts | 1 668 663.00 | | 1 668 663.00 | 1 668 663.00 |
BZ Other receivables | 12 288.00 | | 12 288.00 | 12 288.00 |
CF Cash and cash equivalents | 5 814 398.00 | | 5 814 398.00 | 5 814 398.00 |
CH Prepaid expenses | 13 699.00 | | 13 699.00 | 13 699.00 |
CJ TOTAL (II) | 7 509 047.00 | | 7 509 047.00 | 7 509 047.00 |
CO Grand total (0 to V) | 105 439 477.00 | 13 236 187.00 | 92 203 290.00 | 105 439 477.00 |
CW Deferred expenses or loan issuance costs | 252 402.00 | | 252 402.00 | 252 402.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 460 576.00 | 3 460 576.00 | | 3 460 576.00 |
DB Share, merger, contribution premiums, etc. | 12 602 880.00 | 12 602 880.00 | | 12 602 880.00 |
DD Legal reserve (1) | 67 368.00 | 21 906.00 | | 67 368.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 279 889.00 | 909 235.00 | | -1 279 889.00 |
DL TOTAL (I) | 14 850 935.00 | 16 994 598.00 | | 14 850 935.00 |
DS Convertible Bond Issues | 325 524.00 | | | 325 524.00 |
DU Loans and Debts from Credit Institutions (3) | 46 697 257.00 | 47 246 635.00 | | 46 697 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 815 081.00 | 29 559 248.00 | | 28 815 081.00 |
DW Advances and down payments received on current orders | 170.00 | | | 170.00 |
DX Trade payables and related accounts | 1 881.00 | 9 717.00 | | 1 881.00 |
DY Tax and social security liabilities | 132 121.00 | 364 992.00 | | 132 121.00 |
EA Other liabilities | 873 937.00 | 103 137.00 | | 873 937.00 |
EB Prepaid income (2) | 506 385.00 | 511 889.00 | | 506 385.00 |
EC TOTAL (IV) | 77 352 355.00 | 77 795 618.00 | | 77 352 355.00 |
EE Grand total (I to V) | 92 203 290.00 | 94 790 216.00 | | 92 203 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 783 485.00 | | 3 783 485.00 | 3 783 485.00 |
FJ Net sales | 3 783 485.00 | | 3 783 485.00 | 3 783 485.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 783 485.00 | |
FW Other purchases and external expenses | | | 281 023.00 | |
FX Taxes, duties, and similar payments | | | 213 864.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 540 131.00 | |
GF Total Operating Expenses (II) | | | 4 035 018.00 | |
GG - OPERATING RESULT (I - II) | | | -251 532.00 | |
GL Other interest and similar income | | | 34 011.00 | |
GP Total financial income (V) | | | 34 011.00 | |
GR Interest and similar expenses | | | 1 062 368.00 | |
GU Total financial expenses (VI) | | | 1 062 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 028 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 279 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 817 496.00 | 6 173 972.00 | | 3 817 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 097 386.00 | 5 264 737.00 | | 5 097 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 279 889.00 | 909 235.00 | | -1 279 889.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | | | 97 678 029.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 97 678 029.00 | | | 97 678 029.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 859 112.00 | 3 377 075.00 | | 9 859 112.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 859 112.00 | 3 377 075.00 | | 9 859 112.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 27 534 533.00 | 325 694.00 | 27 208 839.00 | 27 534 533.00 |
8B Suppliers and Related Accounts | 1 881.00 | 1 881.00 | | 1 881.00 |
8D Social Security and Other Social Organizations | 132 121.00 | 132 121.00 | | 132 121.00 |
8K Other liabilities (including liabilities related to repo transactions) | 58 139.00 | 58 139.00 | | 58 139.00 |
UX Other trade receivables | 1 668 663.00 | 1 668 663.00 | | 1 668 663.00 |
VG Loans with a maturity of up to one year at origin | 46 994 989.00 | 643 855.00 | 46 351 134.00 | 46 994 989.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 288.00 | 12 288.00 | | 12 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 680 951.00 | 1 680 951.00 | | 1 680 951.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 721 663.00 | 1 161 690.00 | 73 559 973.00 | 74 721 663.00 |
