| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 016.00 | | 3 016.00 | 3 016.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 2 710 197.00 | | 2 710 197.00 | 2 710 197.00 |
BZ Other receivables | 66 960.00 | | 66 960.00 | 66 960.00 |
CF Cash and cash equivalents | 4 709.00 | | 4 709.00 | 4 709.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 71 669.00 | | 71 669.00 | 71 669.00 |
CO Grand total (0 to V) | 2 781 865.00 | | 2 781 865.00 | 2 781 865.00 |
CU Other investments | 2 687 166.00 | | 2 687 166.00 | 2 687 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | | | 60 000.00 |
DG Other reserves | 141 904.00 | | | 141 904.00 |
DH Retained earnings | | -12 963.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 220.00 | 214 867.00 | | 149 220.00 |
DK Regulated provisions | 45 136.00 | 45 136.00 | | 45 136.00 |
DL TOTAL (I) | 996 260.00 | 847 040.00 | | 996 260.00 |
DP Provisions for Risks | 19 479.00 | 9 479.00 | | 19 479.00 |
DR TOTAL (IV) | 19 479.00 | 9 479.00 | | 19 479.00 |
DS Convertible Bond Issues | 250 000.00 | 250 000.00 | | 250 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 434 935.00 | 1 558 642.00 | | 1 434 935.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 124.00 | 210 485.00 | | 75 124.00 |
DX Trade payables and related accounts | 5 947.00 | 5 701.00 | | 5 947.00 |
DY Tax and social security liabilities | 120.00 | 89.00 | | 120.00 |
EC TOTAL (IV) | 1 766 126.00 | 2 024 916.00 | | 1 766 126.00 |
EE Grand total (I to V) | 2 781 865.00 | 2 881 436.00 | | 2 781 865.00 |
EG Accrued income and payables due within one year | 1 499 248.00 | 1 684 935.00 | | 1 499 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 16 473.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 26 623.00 | |
GG - OPERATING RESULT (I - II) | | | -26 623.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 3 016.00 | |
GP Total financial income (V) | | | 203 016.00 | |
GR Interest and similar expenses | | | 46 559.00 | |
GU Total financial expenses (VI) | | | 46 559.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 156 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 129 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 312 931.00 | | |
HC Reversals of provisions and transfers of expenses | | 14 862.00 | | |
HD Total exceptional income (VII) | | 327 793.00 | | |
HF Exceptional expenses on capital transactions | | 451 365.00 | | |
HG Exceptional depreciation and provisions | | 14 808.00 | | |
HH Total exceptional expenses (VIII) | | 466 173.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -138 379.00 | | |
HK Income tax | -19 387.00 | -35 004.00 | | -19 387.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 016.00 | 742 315.00 | | 203 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 795.00 | 527 448.00 | | 53 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 220.00 | 214 867.00 | | 149 220.00 |
| |
| 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 | 2 658 562.00 | | | 2 658 562.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 710 197.00 | |
I4 DECREASES Grand Total | | | 2 710 197.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 658 562.00 | | | 2 658 562.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 45 136.00 | | | 45 136.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 9 479.00 | 10 000.00 | | 9 479.00 |
7C Grand total | 54 615.00 | 10 000.00 | | 54 615.00 |
UE of which provisions and reversals: - Operating | | 10 000.00 | | |
| |
| 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 | 250 000.00 | | | 250 000.00 |
8A Miscellaneous Loans and Financial Debts | 27 583.00 | 27 583.00 | | 27 583.00 |
8B Suppliers and Related Accounts | 5 947.00 | 5 947.00 | | 5 947.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 541.00 | 47 541.00 | | 47 541.00 |
UL Receivables related to investments | 3 016.00 | | 3 016.00 | 3 016.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VH Loans with a maturity of more than one year at origin | 1 434 935.00 | 185 686.00 | 863 180.00 | 1 434 935.00 |
VK Loans repaid during the year | 123 707.00 | | | 123 707.00 |
VP Miscellaneous | 66 960.00 | 66 960.00 | | 66 960.00 |
VQ Other Taxes, Duties, and Similar Debts | 120.00 | 120.00 | | 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 975.00 | 66 960.00 | 23 016.00 | 89 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 766 126.00 | 266 878.00 | 863 180.00 | 1 766 126.00 |
