| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 011 174.00 | | 30 011 174.00 | 30 011 174.00 |
BX Customers and related accounts | 229 765.00 | | 229 765.00 | 229 765.00 |
BZ Other receivables | 1 373 727.00 | | 1 373 727.00 | 1 373 727.00 |
CF Cash and cash equivalents | 837 683.00 | | 837 683.00 | 837 683.00 |
CH Prepaid expenses | 2 138.00 | | 2 138.00 | 2 138.00 |
CJ TOTAL (II) | 2 443 313.00 | | 2 443 313.00 | 2 443 313.00 |
CO Grand total (0 to V) | 32 545 329.00 | | 32 545 329.00 | 32 545 329.00 |
CU Other investments | 30 011 174.00 | | 30 011 174.00 | 30 011 174.00 |
CW Deferred expenses or loan issuance costs | 90 843.00 | | 90 843.00 | 90 843.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 618 207.00 | | | 16 618 207.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 534 549.00 | | | 534 549.00 |
DK Regulated provisions | 105 503.00 | | | 105 503.00 |
DL TOTAL (I) | 17 258 259.00 | | | 17 258 259.00 |
DS Convertible Bond Issues | 4 656 972.00 | | | 4 656 972.00 |
DU Loans and Debts from Credit Institutions (3) | 7 875 192.00 | | | 7 875 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 432 668.00 | | | 2 432 668.00 |
DX Trade payables and related accounts | 128 175.00 | | | 128 175.00 |
DY Tax and social security liabilities | 194 062.00 | | | 194 062.00 |
EC TOTAL (IV) | 15 287 070.00 | | | 15 287 070.00 |
EE Grand total (I to V) | 32 545 329.00 | | | 32 545 329.00 |
EG Accrued income and payables due within one year | 3 880 098.00 | | | 3 880 098.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 192.00 | | | 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 886 798.00 | | 886 798.00 | 886 798.00 |
FJ Net sales | 886 798.00 | | 886 798.00 | 886 798.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 652.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 900 453.00 | |
FW Other purchases and external expenses | | | 297 330.00 | |
FX Taxes, duties, and similar payments | | | 30 055.00 | |
FY Salaries and Wages | | | 499 558.00 | |
FZ Social Security Contributions | | | 201 960.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44 157.00 | |
GF Total Operating Expenses (II) | | | 1 073 062.00 | |
GG - OPERATING RESULT (I - II) | | | -172 609.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 500 000.00 | |
GL Other interest and similar income | | | 34 862.00 | |
GP Total financial income (V) | | | 1 534 862.00 | |
GR Interest and similar expenses | | | 1 003 521.00 | |
GU Total financial expenses (VI) | | | 1 003 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 531 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 358 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 105 503.00 | | | 105 503.00 |
HH Total exceptional expenses (VIII) | 105 503.00 | | | 105 503.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -105 503.00 | | | -105 503.00 |
HK Income tax | -281 320.00 | | | -281 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 435 315.00 | | | 2 435 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 900 767.00 | | | 1 900 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 534 549.00 | | | 534 549.00 |
| |
| 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 | | | 30 011 174.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 30 011 174.00 | |
I4 DECREASES Grand Total | | | 30 011 174.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 30 011 174.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 105 503.00 | | |
7C Grand total | | 105 503.00 | | |
UJ - Exceptional | | 105 503.00 | | |
| |
| 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 | 4 656 972.00 | | | 4 656 972.00 |
8A Miscellaneous Loans and Financial Debts | 690 461.00 | 690 461.00 | | 690 461.00 |
8B Suppliers and Related Accounts | 128 175.00 | 128 175.00 | | 128 175.00 |
8C Staff and Related Accounts | 72 887.00 | 72 887.00 | | 72 887.00 |
8D Social Security and Other Social Organizations | 73 230.00 | 73 230.00 | | 73 230.00 |
UX Other trade receivables | 229 765.00 | | | 229 765.00 |
UZ Social Security, other social security organizations | 1 994.00 | | | 1 994.00 |
VB VAT | 28 027.00 | | | 28 027.00 |
VC Group and associates | 762 547.00 | | | 762 547.00 |
VG Loans with a maturity of up to one year at origin | 192.00 | 192.00 | | 192.00 |
VH Loans with a maturity of more than one year at origin | 7 875 000.00 | 1 125 000.00 | 5 625 000.00 | 7 875 000.00 |
VI Group and Associates | 1 742 207.00 | 1 742 207.00 | | 1 742 207.00 |
VJ Loans taken out during the year | 13 656 972.00 | | | 13 656 972.00 |
VK Loans repaid during the year | 1 125 000.00 | | | 1 125 000.00 |
VM Income taxes | 580 118.00 | | | 580 118.00 |
VP Miscellaneous | 750.00 | | | 750.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 650.00 | 9 650.00 | | 9 650.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 292.00 | | | 292.00 |
VS Prepaid expenses | 2 138.00 | | | 2 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 605 630.00 | 1 605 630.00 | | 1 605 630.00 |
VW VAT | 38 294.00 | 38 294.00 | | 38 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 287 070.00 | 3 880 098.00 | 5 625 000.00 | 15 287 070.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
