| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 149 949.00 | | 149 949.00 | 149 949.00 |
AP Buildings | 356 347.00 | 55 846.00 | 300 500.00 | 356 347.00 |
AV Fixed assets in progress | 16 698.00 | | 16 698.00 | 16 698.00 |
BH Other financial assets | 184.00 | | 184.00 | 184.00 |
BJ TOTAL (I) | 7 144 683.00 | 55 846.00 | 7 088 837.00 | 7 144 683.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 92 908.00 | 67 020.00 | 25 887.00 | 92 908.00 |
BZ Other receivables | 24 919 426.00 | | 24 919 426.00 | 24 919 426.00 |
CF Cash and cash equivalents | 62 322.00 | | 62 322.00 | 62 322.00 |
CJ TOTAL (II) | 25 074 657.00 | 67 020.00 | 25 007 636.00 | 25 074 657.00 |
CO Grand total (0 to V) | 32 219 340.00 | 122 867.00 | 32 096 473.00 | 32 219 340.00 |
CU Other investments | 6 621 505.00 | | 6 621 505.00 | 6 621 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000 000.00 | 1 000 000.00 | | 10 000 000.00 |
DB Share, merger, contribution premiums, etc. | 2 500 000.00 | | | 2 500 000.00 |
DH Retained earnings | -3 807 723.00 | -3 373 253.00 | | -3 807 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -529 431.00 | -434 470.00 | | -529 431.00 |
DL TOTAL (I) | 8 162 844.00 | -2 807 723.00 | | 8 162 844.00 |
DS Convertible Bond Issues | | 11 672 500.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 14 560.00 | 12 461.00 | | 14 560.00 |
DX Trade payables and related accounts | 30 779.00 | 9 240.00 | | 30 779.00 |
DY Tax and social security liabilities | 15 484.00 | 10 922.00 | | 15 484.00 |
EA Other liabilities | 23 872 804.00 | 5 757 729.00 | | 23 872 804.00 |
EC TOTAL (IV) | 23 933 628.00 | 17 462 853.00 | | 23 933 628.00 |
EE Grand total (I to V) | 32 096 473.00 | 14 655 129.00 | | 32 096 473.00 |
EG Accrued income and payables due within one year | 23 919 068.00 | 17 450 391.00 | | 23 919 068.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 968.00 | | 24 968.00 | 24 968.00 |
FJ Net sales | 24 968.00 | | 24 968.00 | 24 968.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 841.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 31 810.00 | |
FW Other purchases and external expenses | | | 49 242.00 | |
FX Taxes, duties, and similar payments | | | 9 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 138.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 67 827.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 137 360.00 | |
GG - OPERATING RESULT (I - II) | | | -105 550.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 319 375.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 319 375.00 | |
GR Interest and similar expenses | | | 740 485.00 | |
GU Total financial expenses (VI) | | | 740 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -421 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -526 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 034.00 | 15 163.00 | | 6 034.00 |
HB Exceptional income from capital transactions | 2 000.00 | | | 2 000.00 |
HD Total exceptional income (VII) | 2 000.00 | | | 2 000.00 |
HF Exceptional expenses on capital transactions | 4 771.00 | | | 4 771.00 |
HH Total exceptional expenses (VIII) | 4 771.00 | | | 4 771.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 771.00 | | | -2 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 353 186.00 | 397 654.00 | | 353 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 882 618.00 | 832 124.00 | | 882 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -529 431.00 | -434 470.00 | | -529 431.00 |
| |
| 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 | 7 132 573.00 | | 16 882.00 | 7 132 573.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 621 689.00 | |
I4 DECREASES Grand Total | | 4 771.00 | 7 144 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 771.00 | 522 994.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 511 068.00 | | 16 698.00 | 511 068.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 621 505.00 | | 184.00 | 6 621 505.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 707.00 | 11 138.00 | | 44 707.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 707.00 | 11 138.00 | | 44 707.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 67 827.00 | 807.00 | |
7B Total provisions for depreciation | | 67 827.00 | 807.00 | |
7C Grand total | | 67 827.00 | 807.00 | |
UE of which provisions and reversals: - Operating | | 67 827.00 | 807.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 14 560.00 | | | 14 560.00 |
8B Suppliers and Related Accounts | 30 779.00 | 30 779.00 | | 30 779.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 461.00 | 12 461.00 | | 12 461.00 |
UT Other financial assets | 184.00 | 184.00 | | 184.00 |
UX Other trade receivables | 12 481.00 | | | 12 481.00 |
VA Doubtful or disputed receivables | 80 426.00 | | | 80 426.00 |
VB VAT | 52 430.00 | | | 52 430.00 |
VC Group and associates | 24 866 996.00 | | | 24 866 996.00 |
VI Group and Associates | 23 860 343.00 | 23 860 343.00 | | 23 860 343.00 |
VK Loans repaid during the year | 11 672 500.00 | | | 11 672 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 012 518.00 | 25 012 518.00 | | 25 012 518.00 |
VW VAT | 15 484.00 | 15 484.00 | | 15 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 933 628.00 | 23 919 068.00 | | 23 933 628.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 8 649.00 | 7 321.00 | | 8 649.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 30 120.00 | 9 723.00 | | 30 120.00 |
ST Other accounts | 2 859.00 | 1 467.00 | | 2 859.00 |
XQ Rental, rental and co-ownership charges | 5 063.00 | 9 794.00 | | 5 063.00 |
YU External personnel | 11 200.00 | 9 200.00 | | 11 200.00 |
YW Business tax | 502.00 | 476.00 | | 502.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 151.00 | 7 797.00 | | 9 151.00 |
YY Amount of VAT collected | 6 713.00 | 13 412.00 | | 6 713.00 |
YZ Total deductible VAT on goods and services | 6 444.00 | 5 542.00 | | 6 444.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 49 242.00 | 30 186.00 | | 49 242.00 |
