| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 120 321.00 | | 120 321.00 | 120 321.00 |
BJ TOTAL (I) | 2 857 769.00 | | 2 857 769.00 | 2 857 769.00 |
BZ Other receivables | 112 178.00 | | 112 178.00 | 112 178.00 |
CF Cash and cash equivalents | 67 289.00 | | 67 289.00 | 67 289.00 |
CJ TOTAL (II) | 179 467.00 | | 179 467.00 | 179 467.00 |
CO Grand total (0 to V) | 3 038 243.00 | | 3 038 243.00 | 3 038 243.00 |
CP Shares due in less than one year | 120 321.00 | | | 120 321.00 |
CU Other investments | 2 737 447.00 | | 2 737 447.00 | 2 737 447.00 |
CW Deferred expenses or loan issuance costs | 1 008.00 | | 1 008.00 | 1 008.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 531 700.00 | 531 700.00 | | 531 700.00 |
DD Legal reserve (1) | 52 961.00 | 41 441.00 | | 52 961.00 |
DH Retained earnings | 975 061.00 | 756 176.00 | | 975 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 236 720.00 | 230 405.00 | | 236 720.00 |
DK Regulated provisions | 44 097.00 | 44 097.00 | | 44 097.00 |
DL TOTAL (I) | 1 840 539.00 | 1 603 819.00 | | 1 840 539.00 |
DS Convertible Bond Issues | 974 350.00 | 974 350.00 | | 974 350.00 |
DU Loans and Debts from Credit Institutions (3) | 166 550.00 | 333 100.00 | | 166 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 718.00 | 48 718.00 | | 48 718.00 |
DX Trade payables and related accounts | 4 602.00 | 4 062.00 | | 4 602.00 |
DY Tax and social security liabilities | 3 485.00 | | | 3 485.00 |
EC TOTAL (IV) | 1 197 704.00 | 1 360 230.00 | | 1 197 704.00 |
EE Grand total (I to V) | 3 038 243.00 | 2 964 049.00 | | 3 038 243.00 |
EG Accrued income and payables due within one year | 1 197 705.00 | 221 594.00 | | 1 197 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 740.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 016.00 | |
GF Total Operating Expenses (II) | | | 7 756.00 | |
GG - OPERATING RESULT (I - II) | | | -7 756.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 321.00 | |
GL Other interest and similar income | | | 279 930.00 | |
GP Total financial income (V) | | | 280 251.00 | |
GR Interest and similar expenses | | | 55 982.00 | |
GU Total financial expenses (VI) | | | 55 982.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 224 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 216 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 4 410.00 | | |
HH Total exceptional expenses (VIII) | | 4 410.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 410.00 | | |
HK Income tax | -20 206.00 | -24 763.00 | | -20 206.00 |
HL TOTAL REVENUE (I + III + V + VII) | 280 251.00 | 279 930.00 | | 280 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 532.00 | 49 525.00 | | 43 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 236 720.00 | 230 405.00 | | 236 720.00 |
| |
| 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 | 974 350.00 | 974 350.00 | | 974 350.00 |
8A Miscellaneous Loans and Financial Debts | 48 718.00 | 48 718.00 | | 48 718.00 |
8B Suppliers and Related Accounts | 4 602.00 | 4 602.00 | | 4 602.00 |
8E Income Taxes | 3 485.00 | 3 485.00 | | 3 485.00 |
UL Receivables related to investments | 120 321.00 | 120 321.00 | | 120 321.00 |
VC Group and associates | 112 178.00 | | | 112 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 232 499.00 | 232 499.00 | | 232 499.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 197 705.00 | 1 197 705.00 | | 1 197 705.00 |
