| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 18 360 691.00 | | 18 360 691.00 | 18 360 691.00 |
BZ Other receivables | 2 780 866.00 | | 2 780 866.00 | 2 780 866.00 |
CF Cash and cash equivalents | 57.00 | | 57.00 | 57.00 |
CJ TOTAL (II) | 2 780 923.00 | | 2 780 923.00 | 2 780 923.00 |
CO Grand total (0 to V) | 21 141 614.00 | | 21 141 614.00 | 21 141 614.00 |
CS Evaluated investments - equity method | 18 360 691.00 | | 18 360 691.00 | 18 360 691.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 14 000 000.00 | 5 000 000.00 | | 14 000 000.00 |
DH Retained earnings | 936 827.00 | 5 769 003.00 | | 936 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 406 862.00 | 4 227 825.00 | | 2 406 862.00 |
DL TOTAL (I) | 17 387 690.00 | 15 040 828.00 | | 17 387 690.00 |
DS Convertible Bond Issues | 3 364 971.00 | 3 166 436.00 | | 3 364 971.00 |
DU Loans and Debts from Credit Institutions (3) | | 571 428.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 384 093.00 | 1 035 742.00 | | 384 093.00 |
DX Trade payables and related accounts | 4 859.00 | 4 388.00 | | 4 859.00 |
EC TOTAL (IV) | 3 753 924.00 | 4 777 994.00 | | 3 753 924.00 |
EE Grand total (I to V) | 21 141 614.00 | 19 818 822.00 | | 21 141 614.00 |
EG Accrued income and payables due within one year | 3 753 924.00 | 1 611 557.00 | | 3 753 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 875.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 7 878.00 | |
GG - OPERATING RESULT (I - II) | | | -7 878.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 550 240.00 | |
GL Other interest and similar income | | | 10 545.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 2 560 785.00 | |
GR Interest and similar expenses | | | 204 975.00 | |
GU Total financial expenses (VI) | | | 204 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 355 811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 347 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -58 929.00 | -416 873.00 | | -58 929.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 560 785.00 | 4 025 977.00 | | 2 560 785.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 923.00 | -201 849.00 | | 153 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 406 862.00 | 4 227 826.00 | | 2 406 862.00 |
| |
| 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 | 18 360 691.00 | | | 18 360 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 360 691.00 | |
I4 DECREASES Grand Total | | | 18 360 691.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 360 691.00 | | | 18 360 691.00 |
| |
| 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 | 3 364 971.00 | 3 364 971.00 | | 3 364 971.00 |
8B Suppliers and Related Accounts | 4 859.00 | 4 859.00 | | 4 859.00 |
VC Group and associates | 1 921 092.00 | | | 1 921 092.00 |
VI Group and Associates | 384 093.00 | 384 093.00 | | 384 093.00 |
VK Loans repaid during the year | 571 430.00 | | | 571 430.00 |
VM Income taxes | 859 774.00 | | | 859 774.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 780 866.00 | 2 780 866.00 | | 2 780 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 753 924.00 | 3 753 924.00 | | 3 753 924.00 |
