| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 37 124.00 | | 37 124.00 | 37 124.00 |
BJ TOTAL (I) | 2 357 138.00 | | 2 357 138.00 | 2 357 138.00 |
BZ Other receivables | 930 353.00 | | 930 353.00 | 930 353.00 |
CF Cash and cash equivalents | 167 595.00 | | 167 595.00 | 167 595.00 |
CJ TOTAL (II) | 1 097 949.00 | | 1 097 949.00 | 1 097 949.00 |
CO Grand total (0 to V) | 3 455 087.00 | | 3 455 087.00 | 3 455 087.00 |
CU Other investments | 2 320 014.00 | | 2 320 014.00 | 2 320 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 124 007.00 | | | 1 124 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 253 914.00 | | | 253 914.00 |
DK Regulated provisions | 6 556.00 | | | 6 556.00 |
DL TOTAL (I) | 1 384 477.00 | | | 1 384 477.00 |
DS Convertible Bond Issues | 258 216.00 | | | 258 216.00 |
DU Loans and Debts from Credit Institutions (3) | 1 800 000.00 | | | 1 800 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 656.00 | | | 10 656.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
EA Other liabilities | 58.00 | | | 58.00 |
EC TOTAL (IV) | 2 070 610.00 | | | 2 070 610.00 |
EE Grand total (I to V) | 3 455 087.00 | | | 3 455 087.00 |
EG Accrued income and payables due within one year | 270 610.00 | | | 270 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 887.00 | |
GF Total Operating Expenses (II) | | | 9 887.00 | |
GG - OPERATING RESULT (I - II) | | | -9 887.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GR Interest and similar expenses | | | 29 641.00 | |
GU Total financial expenses (VI) | | | 29 641.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 270 358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 260 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 556.00 | | | 6 556.00 |
HH Total exceptional expenses (VIII) | 6 556.00 | | | 6 556.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 556.00 | | | -6 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 000.00 | | | 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 085.00 | | | 46 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 253 914.00 | | | 253 914.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 6 556.00 | | |
7C Grand total | | 6 556.00 | | |
UJ - Exceptional | | 6 556.00 | | |
| |
| 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 | 258 216.00 | 258 216.00 | | 258 216.00 |
8A Miscellaneous Loans and Financial Debts | 10 656.00 | 10 656.00 | | 10 656.00 |
8B Suppliers and Related Accounts | 1 680.00 | 1 680.00 | | 1 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 58.00 | 58.00 | | 58.00 |
UT Other financial assets | 37 125.00 | | | 37 125.00 |
VH Loans with a maturity of more than one year at origin | 1 800 000.00 | | | 1 800 000.00 |
VK Loans repaid during the year | -2 058 216.00 | | | -2 058 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 967 478.00 | 930 353.00 | 37 125.00 | 967 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 070 610.00 | 270 610.00 | | 2 070 610.00 |
