| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | | |
BH Other financial assets | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 19 598 006.00 | | 19 598 006.00 | 19 598 006.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 24 240 647.00 | | 24 240 647.00 | 24 240 647.00 |
CF Cash and cash equivalents | 668 749.00 | | 668 749.00 | 668 749.00 |
CH Prepaid expenses | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 24 939 547.00 | | 24 939 547.00 | 24 939 547.00 |
CO Grand total (0 to V) | 44 537 553.00 | | 44 537 553.00 | 44 537 553.00 |
CU Other investments | 19 498 006.00 | | 19 498 006.00 | 19 498 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 860 597.00 | 400.00 | | 34 860 597.00 |
DH Retained earnings | -130.00 | | | -130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 996 062.00 | -130.00 | | -1 996 062.00 |
DL TOTAL (I) | 32 864 404.00 | 270.00 | | 32 864 404.00 |
DP Provisions for Risks | 271 504.00 | | | 271 504.00 |
DR TOTAL (IV) | 271 504.00 | | | 271 504.00 |
DS Convertible Bond Issues | 9 230 145.00 | | | 9 230 145.00 |
DU Loans and Debts from Credit Institutions (3) | 2 008 795.00 | | | 2 008 795.00 |
DX Trade payables and related accounts | 150 731.00 | | | 150 731.00 |
DY Tax and social security liabilities | 5 746.00 | | | 5 746.00 |
DZ Fixed asset liabilities and related accounts | | 4 850.00 | | |
EA Other liabilities | 6 225.00 | 1 630.00 | | 6 225.00 |
EC TOTAL (IV) | 11 401 644.00 | 6 480.00 | | 11 401 644.00 |
EE Grand total (I to V) | 44 537 553.00 | 6 750.00 | | 44 537 553.00 |
EG Accrued income and payables due within one year | 326 644.00 | 1 480.00 | | 326 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 500.00 | | 62 500.00 | 62 500.00 |
FJ Net sales | 62 500.00 | | 62 500.00 | 62 500.00 |
FR Total operating income (I) | | | 62 500.00 | |
FW Other purchases and external expenses | | | 1 823 742.00 | |
FX Taxes, duties, and similar payments | | | 1 225.00 | |
GF Total Operating Expenses (II) | | | 1 824 968.00 | |
GG - OPERATING RESULT (I - II) | | | -1 762 468.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 215 684.00 | |
GP Total financial income (V) | | | 215 684.00 | |
GQ Financial allocations to depreciation and provisions | | | 271 504.00 | |
GR Interest and similar expenses | | | 177 774.00 | |
GU Total financial expenses (VI) | | | 449 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -233 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 996 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 278 184.00 | | | 278 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 274 246.00 | 130.00 | | 2 274 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 996 062.00 | -130.00 | | -1 996 062.00 |
| |
| 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 | 4 850.00 | | 19 593 156.00 | 4 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 598 006.00 | |
I4 DECREASES Grand Total | | | 19 598 006.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 850.00 | | 19 593 156.00 | 4 850.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 271 504.00 | | |
7C Grand total | | 271 504.00 | | |
UG - Financial | | 271 504.00 | | |
| |
| 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 | 9 230 145.00 | 155 145.00 | | 9 230 145.00 |
8B Suppliers and Related Accounts | 150 732.00 | 150 732.00 | | 150 732.00 |
8K Other liabilities (including liabilities related to repo transactions) | 97.00 | 97.00 | | 97.00 |
UT Other financial assets | 100 000.00 | | | 100 000.00 |
UX Other trade receivables | 30 000.00 | | | 30 000.00 |
VB VAT | 24 963.00 | | | 24 963.00 |
VC Group and associates | 24 215 684.00 | | | 24 215 684.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VH Loans with a maturity of more than one year at origin | 2 008 767.00 | 8 767.00 | 1 100 000.00 | 2 008 767.00 |
VI Group and Associates | 6 128.00 | 6 128.00 | | 6 128.00 |
VJ Loans taken out during the year | 11 075 000.00 | | | 11 075 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 200.00 | 200.00 | | 200.00 |
VS Prepaid expenses | 150.00 | | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 370 797.00 | 24 270 797.00 | 100 000.00 | 24 370 797.00 |
VW VAT | 5 546.00 | 5 546.00 | | 5 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 401 644.00 | 326 644.00 | 1 100 000.00 | 11 401 644.00 |
