| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 356 782.00 | | 16 356 782.00 | 16 356 782.00 |
BZ Other receivables | 676 110.00 | | 676 110.00 | 676 110.00 |
CF Cash and cash equivalents | 2 830.00 | | 2 830.00 | 2 830.00 |
CJ TOTAL (II) | 678 940.00 | | 678 940.00 | 678 940.00 |
CO Grand total (0 to V) | 17 075 008.00 | | 17 075 008.00 | 17 075 008.00 |
CU Other investments | 16 356 782.00 | | 16 356 782.00 | 16 356 782.00 |
CW Deferred expenses or loan issuance costs | 39 286.00 | | 39 286.00 | 39 286.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 094 347.00 | 9 094 347.00 | | 9 094 347.00 |
DD Legal reserve (1) | 28 710.00 | | | 28 710.00 |
DG Other reserves | 545 492.00 | | | 545 492.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 883 552.00 | 574 202.00 | | 883 552.00 |
DL TOTAL (I) | 10 552 101.00 | 9 668 549.00 | | 10 552 101.00 |
DS Convertible Bond Issues | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
DU Loans and Debts from Credit Institutions (3) | 4 667 052.00 | 5 366 685.00 | | 4 667 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 448 655.00 | 575 001.00 | | 448 655.00 |
DX Trade payables and related accounts | 7 200.00 | 3 480.00 | | 7 200.00 |
EC TOTAL (IV) | 6 522 907.00 | 7 345 165.00 | | 6 522 907.00 |
EE Grand total (I to V) | 17 075 008.00 | 17 013 715.00 | | 17 075 008.00 |
EG Accrued income and payables due within one year | 1 316 456.00 | 1 362 509.00 | | 1 316 456.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 13 842.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 340.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 142.00 | |
GF Total Operating Expenses (II) | | | 20 642.00 | |
GG - OPERATING RESULT (I - II) | | | -20 642.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 008 473.00 | |
GP Total financial income (V) | | | 1 008 473.00 | |
GR Interest and similar expenses | | | 163 317.00 | |
GU Total financial expenses (VI) | | | 163 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 845 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 824 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 206.00 | | |
HD Total exceptional income (VII) | | 3 206.00 | | |
HF Exceptional expenses on capital transactions | | 3 206.00 | | |
HH Total exceptional expenses (VIII) | | 3 206.00 | | |
HK Income tax | -59 038.00 | | | -59 038.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 008 473.00 | 713 709.00 | | 1 008 473.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 921.00 | 139 507.00 | | 124 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 883 552.00 | 574 202.00 | | 883 552.00 |
| |
| 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 | 16 356 782.00 | | | 16 356 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 356 782.00 | |
I4 DECREASES Grand Total | | | 16 356 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 356 782.00 | | | 16 356 782.00 |
| |
| 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 | 1 400 000.00 | | | 1 400 000.00 |
8B Suppliers and Related Accounts | 7 200.00 | 7 200.00 | | 7 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 448 655.00 | 448 655.00 | | 448 655.00 |
VH Loans with a maturity of more than one year at origin | 4 667 052.00 | 860 601.00 | 3 167 485.00 | 4 667 052.00 |
VK Loans repaid during the year | 694 936.00 | | | 694 936.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 676 110.00 | | | 676 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 676 110.00 | 676 110.00 | | 676 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 522 907.00 | 1 316 456.00 | 3 167 485.00 | 6 522 907.00 |
