| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 451.00 | 419.00 | 1 032.00 | 1 451.00 |
BJ TOTAL (I) | 4 130 166.00 | 419.00 | 4 129 747.00 | 4 130 166.00 |
BX Customers and related accounts | 30 450.00 | | 30 450.00 | 30 450.00 |
BZ Other receivables | 224 847.00 | | 224 847.00 | 224 847.00 |
CF Cash and cash equivalents | 219 193.00 | | 219 193.00 | 219 193.00 |
CH Prepaid expenses | 28 935.00 | | 28 935.00 | 28 935.00 |
CJ TOTAL (II) | 503 425.00 | | 503 425.00 | 503 425.00 |
CM Bond redemption premiums (IV) | 604 853.00 | | 604 853.00 | 604 853.00 |
CO Grand total (0 to V) | 5 238 443.00 | 419.00 | 5 238 024.00 | 5 238 443.00 |
CU Other investments | 4 128 715.00 | | 4 128 715.00 | 4 128 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DG Other reserves | 155 687.00 | | | 155 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 262 102.00 | 155 687.00 | | 262 102.00 |
DK Regulated provisions | 41 551.00 | 17 807.00 | | 41 551.00 |
DL TOTAL (I) | 1 359 340.00 | 1 073 494.00 | | 1 359 340.00 |
DS Convertible Bond Issues | 1 996 565.00 | 1 996 565.00 | | 1 996 565.00 |
DU Loans and Debts from Credit Institutions (3) | 1 776 701.00 | 2 084 562.00 | | 1 776 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 510.00 | 13.00 | | 43 510.00 |
DX Trade payables and related accounts | 20 994.00 | 17 396.00 | | 20 994.00 |
DY Tax and social security liabilities | 40 915.00 | 60 597.00 | | 40 915.00 |
EC TOTAL (IV) | 3 878 685.00 | 4 159 134.00 | | 3 878 685.00 |
EE Grand total (I to V) | 5 238 024.00 | 5 232 628.00 | | 5 238 024.00 |
EG Accrued income and payables due within one year | 432 000.00 | 407 169.00 | | 432 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 304 500.00 | | 304 500.00 | 304 500.00 |
FJ Net sales | 304 500.00 | | 304 500.00 | 304 500.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 304 503.00 | |
FW Other purchases and external expenses | | | 58 547.00 | |
FX Taxes, duties, and similar payments | | | 15 741.00 | |
FY Salaries and Wages | | | 164 430.00 | |
FZ Social Security Contributions | | | 63 019.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 367.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 302 111.00 | |
GG - OPERATING RESULT (I - II) | | | 2 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 700.00 | |
GL Other interest and similar income | | | 362.00 | |
GP Total financial income (V) | | | 401 062.00 | |
GR Interest and similar expenses | | | 74 014.00 | |
GU Total financial expenses (VI) | | | 187 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 213 268.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 215 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 23 743.00 | 17 807.00 | | 23 743.00 |
HH Total exceptional expenses (VIII) | 23 743.00 | 17 807.00 | | 23 743.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 743.00 | -17 807.00 | | -23 743.00 |
HK Income tax | -70 185.00 | | | -70 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 705 566.00 | 535 597.00 | | 705 566.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 443 464.00 | 379 910.00 | | 443 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 262 102.00 | 155 687.00 | | 262 102.00 |
| |
| 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 | 4 119 376.00 | | 10 790.00 | 4 119 376.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 128 715.00 | |
I4 DECREASES Grand Total | | | 4 130 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 451.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 660.00 | | 791.00 | 660.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 118 716.00 | | 9 999.00 | 4 118 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52.00 | 367.00 | | 52.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52.00 | 367.00 | | 52.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 807.00 | 23 743.00 | | 17 807.00 |
7C Grand total | 17 807.00 | 23 743.00 | | 17 807.00 |
UJ - Exceptional | | 23 743.00 | | |
| |
| 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 | 1 996 565.00 | | | 1 996 565.00 |
8B Suppliers and Related Accounts | 20 994.00 | 20 994.00 | | 20 994.00 |
8C Staff and Related Accounts | 1 746.00 | 1 746.00 | | 1 746.00 |
8D Social Security and Other Social Organizations | 23 757.00 | 23 757.00 | | 23 757.00 |
UX Other trade receivables | 30 450.00 | | | 30 450.00 |
VB VAT | 1 805.00 | | | 1 805.00 |
VC Group and associates | 109 347.00 | | | 109 347.00 |
VH Loans with a maturity of more than one year at origin | 1 776 701.00 | 326 581.00 | 1 221 120.00 | 1 776 701.00 |
VI Group and Associates | 43 510.00 | 43 510.00 | | 43 510.00 |
VK Loans repaid during the year | 305 280.00 | | | 305 280.00 |
VM Income taxes | 113 695.00 | | | 113 695.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 010.00 | 6 010.00 | | 6 010.00 |
VS Prepaid expenses | 28 935.00 | | | 28 935.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 232.00 | 284 232.00 | | 284 232.00 |
VW VAT | 9 402.00 | 9 402.00 | | 9 402.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 878 685.00 | 432 000.00 | 1 221 120.00 | 3 878 685.00 |
