| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 676 727.00 | | 676 727.00 | 676 727.00 |
BZ Other receivables | 9 172 390.00 | | 9 172 390.00 | 9 172 390.00 |
CF Cash and cash equivalents | 219 023.00 | | 219 023.00 | 219 023.00 |
CJ TOTAL (II) | 9 391 413.00 | | 9 391 413.00 | 9 391 413.00 |
CO Grand total (0 to V) | 10 068 140.00 | | 10 068 140.00 | 10 068 140.00 |
CR Shares due in more than one year | 5 000 000.00 | | | 5 000 000.00 |
CU Other investments | 676 727.00 | | 676 727.00 | 676 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 985 000.00 | | | 4 985 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -584 702.00 | | | -584 702.00 |
DL TOTAL (I) | 4 400 298.00 | | | 4 400 298.00 |
DS Convertible Bond Issues | 4 985 000.00 | | | 4 985 000.00 |
DX Trade payables and related accounts | 6 115.00 | | | 6 115.00 |
EA Other liabilities | 676 727.00 | | | 676 727.00 |
EC TOTAL (IV) | 5 667 842.00 | | | 5 667 842.00 |
EE Grand total (I to V) | 10 068 140.00 | | | 10 068 140.00 |
EG Accrued income and payables due within one year | 632 342.00 | | | 632 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 549 561.00 | |
GF Total Operating Expenses (II) | | | 549 561.00 | |
GG - OPERATING RESULT (I - II) | | | -549 561.00 | |
GL Other interest and similar income | | | 20 940.00 | |
GP Total financial income (V) | | | 20 940.00 | |
GR Interest and similar expenses | | | 56 081.00 | |
GU Total financial expenses (VI) | | | 56 081.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -584 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 940.00 | | | 20 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 605 642.00 | | | 605 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -584 702.00 | | | -584 702.00 |
| |
| 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 | | | 676 727.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 676 727.00 | |
I4 DECREASES Grand Total | | | 676 727.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 676 727.00 | |
| |
| 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 | 4 985 000.00 | | 4 985 000.00 | 4 985 000.00 |
8B Suppliers and Related Accounts | 6 115.00 | 6 115.00 | | 6 115.00 |
8K Other liabilities (including liabilities related to repo transactions) | 676 727.00 | 676 727.00 | | 676 727.00 |
VC Group and associates | 9 172 390.00 | | | 9 172 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 172 390.00 | 4 172 390.00 | 5 000 000.00 | 9 172 390.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 667 842.00 | 682 842.00 | 4 985 000.00 | 5 667 842.00 |
