| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 660.00 | 2 494.00 | 165.00 | 2 660.00 |
BJ TOTAL (I) | 2 031 385.00 | 2 494.00 | 2 028 890.00 | 2 031 385.00 |
BX Customers and related accounts | 2 608.00 | | 2 608.00 | 2 608.00 |
BZ Other receivables | 1 527 267.00 | | 1 527 267.00 | 1 527 267.00 |
CF Cash and cash equivalents | 81 768.00 | | 81 768.00 | 81 768.00 |
CH Prepaid expenses | 3 316.00 | | 3 316.00 | 3 316.00 |
CJ TOTAL (II) | 1 614 960.00 | | 1 614 960.00 | 1 614 960.00 |
CO Grand total (0 to V) | 3 646 345.00 | 2 494.00 | 3 643 850.00 | 3 646 345.00 |
CU Other investments | 2 028 725.00 | | 2 028 725.00 | 2 028 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 258 720.00 | | | 258 720.00 |
DD Legal reserve (1) | 28 000.00 | | | 28 000.00 |
DG Other reserves | 1 343 780.00 | | | 1 343 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 682 246.00 | | | 682 246.00 |
DK Regulated provisions | 20 156.00 | | | 20 156.00 |
DL TOTAL (I) | 2 332 903.00 | | | 2 332 903.00 |
DS Convertible Bond Issues | 258 690.00 | | | 258 690.00 |
DU Loans and Debts from Credit Institutions (3) | 1 000 406.00 | | | 1 000 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130.00 | | | 130.00 |
DX Trade payables and related accounts | 6 542.00 | | | 6 542.00 |
DY Tax and social security liabilities | 45 177.00 | | | 45 177.00 |
EC TOTAL (IV) | 1 310 946.00 | | | 1 310 946.00 |
EE Grand total (I to V) | 3 643 850.00 | | | 3 643 850.00 |
EG Accrued income and payables due within one year | 226 429.00 | | | 226 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 91.00 | |
FR Total operating income (I) | | | 91.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 10 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 532.00 | |
GF Total Operating Expenses (II) | | | 10 545.00 | |
GG - OPERATING RESULT (I - II) | | | -10 453.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 700 143.00 | |
GM Reversals of provisions and transfers of expenses | | | 10 347.00 | |
GP Total financial income (V) | | | 710 490.00 | |
GR Interest and similar expenses | | | 19 940.00 | |
GU Total financial expenses (VI) | | | 19 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 690 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 680 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 126.00 | | | 126.00 |
HD Total exceptional income (VII) | 126.00 | | | 126.00 |
HG Exceptional depreciation and provisions | 4 320.00 | | | 4 320.00 |
HH Total exceptional expenses (VIII) | 4 320.00 | | | 4 320.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 193.00 | | | -4 193.00 |
HK Income tax | -6 343.00 | | | -6 343.00 |
HL TOTAL REVENUE (I + III + V + VII) | 710 709.00 | | | 710 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 462.00 | | | 28 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 682 246.00 | | | 682 246.00 |
| |
| 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 | 2 031 385.00 | | | 2 031 385.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 660.00 | | | 2 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 028 725.00 | |
I4 DECREASES Grand Total | | | 2 031 385.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 660.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 028 725.00 | | | 2 028 725.00 |
