| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 675 881.00 | | 18 675 881.00 | 18 675 881.00 |
BJ TOTAL (I) | 50 732 353.00 | | 50 732 353.00 | 50 732 353.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 218 500.00 | | 218 500.00 | 218 500.00 |
CJ TOTAL (II) | 218 500.00 | | 218 500.00 | 218 500.00 |
CO Grand total (0 to V) | 50 950 853.00 | | 50 950 853.00 | 50 950 853.00 |
CU Other investments | 32 056 471.00 | | 32 056 471.00 | 32 056 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 772 188.00 | -2 095 402.00 | | -4 772 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 128 177.00 | -2 676 785.00 | | -5 128 177.00 |
DL TOTAL (I) | -9 899 366.00 | -4 771 188.00 | | -9 899 366.00 |
DS Convertible Bond Issues | 54 283 033.00 | 38 423 658.00 | | 54 283 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 537 354.00 | 4 307 618.00 | | 6 537 354.00 |
DX Trade payables and related accounts | 29 831.00 | 24 000.00 | | 29 831.00 |
EC TOTAL (IV) | 60 850 219.00 | 42 755 277.00 | | 60 850 219.00 |
EE Grand total (I to V) | 50 950 853.00 | 37 984 088.00 | | 50 950 853.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 225.00 | |
FX Taxes, duties, and similar payments | | | 207.00 | |
GF Total Operating Expenses (II) | | | 15 432.00 | |
GG - OPERATING RESULT (I - II) | | | -15 432.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 897 579.00 | |
GP Total financial income (V) | | | 897 579.00 | |
GR Interest and similar expenses | | | 6 007 625.00 | |
GU Total financial expenses (VI) | | | 6 007 625.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 110 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 125 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 700.00 | | | 2 700.00 |
HH Total exceptional expenses (VIII) | 2 700.00 | | | 2 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 700.00 | | | -2 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 897 579.00 | 1 291 105.00 | | 897 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 025 757.00 | 3 967 891.00 | | 6 025 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 128 177.00 | -2 676 785.00 | | -5 128 177.00 |
| |
| 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 | 37 195 984.00 | | 13 536 369.00 | 37 195 984.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 732 353.00 | |
I4 DECREASES Grand Total | | | 50 732 353.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 195 984.00 | | 13 536 369.00 | 37 195 984.00 |
| |
| 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 | 54 283 033.00 | | | 54 283 033.00 |
8A Miscellaneous Loans and Financial Debts | 6 537 354.00 | | | 6 537 354.00 |
8B Suppliers and Related Accounts | 29 831.00 | 29 831.00 | | 29 831.00 |
UL Receivables related to investments | 18 675 881.00 | | | 18 675 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 675 881.00 | | 18 675 881.00 | 18 675 881.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 850 219.00 | 29 831.00 | | 60 850 219.00 |
