| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 546 194.00 | | 546 194.00 | 546 194.00 |
BH Other financial assets | 720.00 | | 720.00 | 720.00 |
BJ TOTAL (I) | 7 854 386.00 | | 7 854 386.00 | 7 854 386.00 |
BT Goods | 3 106 380.00 | | 3 106 380.00 | 3 106 380.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 109.00 | | 4 109.00 | 4 109.00 |
CF Cash and cash equivalents | 79 119.00 | | 79 119.00 | 79 119.00 |
CH Prepaid expenses | 3 660.00 | | 3 660.00 | 3 660.00 |
CJ TOTAL (II) | 3 193 269.00 | | 3 193 269.00 | 3 193 269.00 |
CO Grand total (0 to V) | 11 104 106.00 | | 11 104 106.00 | 11 104 106.00 |
CU Other investments | 7 307 472.00 | | 7 307 472.00 | 7 307 472.00 |
CW Deferred expenses or loan issuance costs | 56 451.00 | | 56 451.00 | 56 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -69 688.00 | | | -69 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -385 649.00 | -69 688.00 | | -385 649.00 |
DK Regulated provisions | 106 963.00 | 11 910.00 | | 106 963.00 |
DL TOTAL (I) | -338 274.00 | -47 678.00 | | -338 274.00 |
DS Convertible Bond Issues | 3 727 233.00 | 3 618 037.00 | | 3 727 233.00 |
DU Loans and Debts from Credit Institutions (3) | 7 645 809.00 | 7 520 110.00 | | 7 645 809.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 079.00 | 28 079.00 | | 28 079.00 |
DX Trade payables and related accounts | 25 059.00 | 208 687.00 | | 25 059.00 |
DY Tax and social security liabilities | | 283.00 | | |
EA Other liabilities | 16 200.00 | | | 16 200.00 |
EC TOTAL (IV) | 11 442 380.00 | 11 376 276.00 | | 11 442 380.00 |
EE Grand total (I to V) | 11 104 106.00 | 11 328 597.00 | | 11 104 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 98 812.00 | | 98 812.00 | 98 812.00 |
FJ Net sales | 98 812.00 | | 98 812.00 | 98 812.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 98 812.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | -151 789.00 | |
FW Other purchases and external expenses | | | 173 019.00 | |
FX Taxes, duties, and similar payments | | | 9 828.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 64 510.00 | |
GE Other Expenses | | | 18 000.00 | |
GF Total Operating Expenses (II) | | | 113 573.00 | |
GG - OPERATING RESULT (I - II) | | | -14 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 243.00 | |
GL Other interest and similar income | | | 170.00 | |
GP Total financial income (V) | | | 15 413.00 | |
GR Interest and similar expenses | | | 291 248.00 | |
GU Total financial expenses (VI) | | | 291 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -275 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -290 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 129 031.00 | | |
HB Exceptional income from capital transactions | | 24.00 | | |
HD Total exceptional income (VII) | | 24.00 | | |
HF Exceptional expenses on capital transactions | | 24.00 | | |
HG Exceptional depreciation and provisions | 95 053.00 | 11 910.00 | | 95 053.00 |
HH Total exceptional expenses (VIII) | 95 053.00 | 11 934.00 | | 95 053.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -95 053.00 | -11 910.00 | | -95 053.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 226.00 | 143 799.00 | | 114 226.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 499 874.00 | 213 387.00 | | 499 874.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -385 649.00 | -69 588.00 | | -385 649.00 |
| |
| 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 | 7 772 507.00 | | 87 243.00 | 7 772 507.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 363.00 | 7 854 386.00 | |
I4 DECREASES Grand Total | | 5 363.00 | 7 854 386.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 772 507.00 | | 87 243.00 | 7 772 507.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 11 910.00 | 95 053.00 | | 11 910.00 |
7C Grand total | 11 910.00 | 95 053.00 | | 11 910.00 |
UJ - Exceptional | | 95 053.00 | | |
| |
| 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 | 3 727 233.00 | | 3 727 233.00 | 3 727 233.00 |
8A Miscellaneous Loans and Financial Debts | 28 079.00 | 28 079.00 | | 28 079.00 |
8B Suppliers and Related Accounts | 25 059.00 | 25 059.00 | | 25 059.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 200.00 | 16 200.00 | | 16 200.00 |
UL Receivables related to investments | 546 194.00 | 540 194.00 | | 546 194.00 |
UT Other financial assets | 720.00 | 720.00 | | 720.00 |
VH Loans with a maturity of more than one year at origin | 7 645 809.00 | 595 809.00 | 7 050 000.00 | 7 645 809.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 109.00 | | | 4 109.00 |
VS Prepaid expenses | 3 660.00 | | | 3 660.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 554 683.00 | 554 683.00 | | 554 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 442 380.00 | 665 147.00 | 10 777 233.00 | 11 442 380.00 |
