| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 234.00 | | 1 234.00 | 1 234.00 |
BH Other financial assets | 45 600.00 | | 45 600.00 | 45 600.00 |
BJ TOTAL (I) | 4 518 146.00 | | 4 518 146.00 | 4 518 146.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 661 011.00 | | 661 011.00 | 661 011.00 |
CF Cash and cash equivalents | 141 881.00 | | 141 881.00 | 141 881.00 |
CJ TOTAL (II) | 806 492.00 | | 806 492.00 | 806 492.00 |
CM Bond redemption premiums (IV) | 177 527.00 | | 177 527.00 | 177 527.00 |
CO Grand total (0 to V) | 5 502 165.00 | | 5 502 165.00 | 5 502 165.00 |
CU Other investments | 4 471 312.00 | | 4 471 312.00 | 4 471 312.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 150 000.00 | 1 150 000.00 | | 1 150 000.00 |
DD Legal reserve (1) | 50 984.00 | 21 515.00 | | 50 984.00 |
DG Other reserves | 968 691.00 | 408 780.00 | | 968 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 599 425.00 | 589 380.00 | | 599 425.00 |
DK Regulated provisions | 67 653.00 | 45 390.00 | | 67 653.00 |
DL TOTAL (I) | 2 836 753.00 | 2 215 066.00 | | 2 836 753.00 |
DS Convertible Bond Issues | 847 395.00 | 847 395.00 | | 847 395.00 |
DT Other Bond Issues | 775 200.00 | 912 000.00 | | 775 200.00 |
DU Loans and Debts from Credit Institutions (3) | 990 857.00 | 1 238 571.00 | | 990 857.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 176.00 | 15 447.00 | | 40 176.00 |
DX Trade payables and related accounts | 11 784.00 | 39 804.00 | | 11 784.00 |
DY Tax and social security liabilities | | 1 859.00 | | |
EC TOTAL (IV) | 2 665 412.00 | 3 055 076.00 | | 2 665 412.00 |
EE Grand total (I to V) | 5 502 165.00 | 5 270 142.00 | | 5 502 165.00 |
EG Accrued income and payables due within one year | 527 674.00 | 487 224.00 | | 527 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 31 974.00 | |
FX Taxes, duties, and similar payments | | | 1 786.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 761.00 | |
GG - OPERATING RESULT (I - II) | | | -21 760.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 708 890.00 | |
GP Total financial income (V) | | | 708 890.00 | |
GQ Financial allocations to depreciation and provisions | | | 39 452.00 | |
GR Interest and similar expenses | | | 70 894.00 | |
GU Total financial expenses (VI) | | | 110 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 598 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 576 784.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 22 262.00 | 22 262.00 | | 22 262.00 |
HH Total exceptional expenses (VIII) | 22 262.00 | 22 262.00 | | 22 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 262.00 | -22 262.00 | | -22 262.00 |
HK Income tax | -44 904.00 | -44 897.00 | | -44 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 720 890.00 | 698 035.00 | | 720 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 465.00 | 108 655.00 | | 121 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 599 425.00 | 589 380.00 | | 599 425.00 |
| |
| 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 | 4 476 912.00 | | | 4 476 912.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 518 146.00 | |
I4 DECREASES Grand Total | | | 4 518 146.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 476 912.00 | | | 4 476 912.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 45 390.00 | 22 262.00 | | 45 390.00 |
7C Grand total | 45 390.00 | 22 262.00 | | 45 390.00 |
UJ - Exceptional | | 22 262.00 | | |
| |
| 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 | 847 395.00 | | | 847 395.00 |
7Z Other gross bonds with a maturity of up to one year | 775 200.00 | 228 000.00 | 547 200.00 | 775 200.00 |
8A Miscellaneous Loans and Financial Debts | 40 176.00 | 40 176.00 | | 40 176.00 |
8B Suppliers and Related Accounts | 11 784.00 | 11 784.00 | | 11 784.00 |
UL Receivables related to investments | 1 234.00 | | | 1 234.00 |
UT Other financial assets | 45 600.00 | | | 45 600.00 |
UX Other trade receivables | 3 600.00 | | | 3 600.00 |
VH Loans with a maturity of more than one year at origin | 990 857.00 | 247 714.00 | 743 143.00 | 990 857.00 |
VK Loans repaid during the year | 384 514.00 | | | 384 514.00 |
VP Miscellaneous | 661 011.00 | | | 661 011.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 711 445.00 | 664 611.00 | 46 834.00 | 711 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 665 412.00 | 527 674.00 | 1 290 343.00 | 2 665 412.00 |
