| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 031.00 | 3 031.00 | | 3 031.00 |
AT Other tangible assets | 748.00 | 604.00 | 144.00 | 748.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 1 825 851.00 | 3 635.00 | 1 822 216.00 | 1 825 851.00 |
BZ Other receivables | 106 134.00 | | 106 134.00 | 106 134.00 |
CF Cash and cash equivalents | 32 001.00 | | 32 001.00 | 32 001.00 |
CJ TOTAL (II) | 138 135.00 | | 138 135.00 | 138 135.00 |
CO Grand total (0 to V) | 1 978 283.00 | 3 635.00 | 1 974 648.00 | 1 978 283.00 |
CU Other investments | 1 807 072.00 | | 1 807 072.00 | 1 807 072.00 |
CW Deferred expenses or loan issuance costs | 14 297.00 | | 14 297.00 | 14 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 690 000.00 | 690 000.00 | | 690 000.00 |
DH Retained earnings | -104 796.00 | -40 905.00 | | -104 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 095.00 | -63 892.00 | | 126 095.00 |
DK Regulated provisions | 50 432.00 | 29 015.00 | | 50 432.00 |
DL TOTAL (I) | 761 731.00 | 614 219.00 | | 761 731.00 |
DP Provisions for Risks | 47 790.00 | 26 137.00 | | 47 790.00 |
DR TOTAL (IV) | 47 790.00 | 26 137.00 | | 47 790.00 |
DS Convertible Bond Issues | 339 516.00 | 339 530.00 | | 339 516.00 |
DU Loans and Debts from Credit Institutions (3) | 746 749.00 | 856 996.00 | | 746 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 719.00 | 69 018.00 | | 73 719.00 |
DX Trade payables and related accounts | 5 143.00 | 5 160.00 | | 5 143.00 |
EC TOTAL (IV) | 1 165 127.00 | 1 270 705.00 | | 1 165 127.00 |
EE Grand total (I to V) | 1 974 648.00 | 1 911 060.00 | | 1 974 648.00 |
EG Accrued income and payables due within one year | 239 989.00 | 188 955.00 | | 239 989.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 405.00 | |
FX Taxes, duties, and similar payments | | | 1 897.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 314.00 | |
GF Total Operating Expenses (II) | | | 17 616.00 | |
GG - OPERATING RESULT (I - II) | | | -17 616.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 000.00 | |
GP Total financial income (V) | | | 190 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 21 653.00 | |
GR Interest and similar expenses | | | 34 222.00 | |
GU Total financial expenses (VI) | | | 55 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 21 417.00 | 21 417.00 | | 21 417.00 |
HH Total exceptional expenses (VIII) | 21 417.00 | 21 417.00 | | 21 417.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 417.00 | -21 417.00 | | -21 417.00 |
HK Income tax | -31 003.00 | -31 946.00 | | -31 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 000.00 | | | 190 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 905.00 | 63 892.00 | | 63 905.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 095.00 | -63 892.00 | | 126 095.00 |
| |
| 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 | 1 825 851.00 | | | 1 825 851.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 031.00 | | | 3 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 822 072.00 | |
I4 DECREASES Grand Total | | | 1 825 851.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 031.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 748.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 748.00 | | | 748.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 822 072.00 | | | 1 822 072.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 385.00 | 250.00 | | 3 385.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 031.00 | | | 3 031.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 354.00 | 250.00 | | 354.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 015.00 | 21 417.00 | | 29 015.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 26 137.00 | 21 653.00 | | 26 137.00 |
6X Other provisions for depreciation | | 21 653.00 | | |
7C Grand total | 55 152.00 | 43 070.00 | | 55 152.00 |
UG - Financial | | 21 653.00 | | |
UJ - Exceptional | | 21 417.00 | | |
| |
| 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 | 339 516.00 | 4 516.00 | | 339 516.00 |
8A Miscellaneous Loans and Financial Debts | 7 438.00 | 7 438.00 | | 7 438.00 |
8B Suppliers and Related Accounts | 5 143.00 | 5 143.00 | | 5 143.00 |
UT Other financial assets | 15 000.00 | | | 15 000.00 |
VC Group and associates | 40 000.00 | | | 40 000.00 |
VH Loans with a maturity of more than one year at origin | 746 749.00 | 156 611.00 | 590 138.00 | 746 749.00 |
VI Group and Associates | 66 282.00 | 66 282.00 | | 66 282.00 |
VJ Loans taken out during the year | 11 953.00 | | | 11 953.00 |
VK Loans repaid during the year | 120 562.00 | | | 120 562.00 |
VM Income taxes | 66 134.00 | | | 66 134.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 134.00 | 106 134.00 | 15 000.00 | 121 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 165 127.00 | 239 989.00 | 590 138.00 | 1 165 127.00 |
