| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 30 072 000.00 | 2 000 000.00 | 28 072 000.00 | 30 072 000.00 |
BJ TOTAL (I) | 30 072 000.00 | 2 000 000.00 | 28 072 000.00 | 30 072 000.00 |
BZ Other receivables | 14 635 000.00 | | 14 635 000.00 | 14 635 000.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 8 000.00 | | 8 000.00 | 8 000.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 643 000.00 | | 14 643 000.00 | 14 643 000.00 |
CO Grand total (0 to V) | 44 715 000.00 | 2 000 000.00 | 42 715 000.00 | 44 715 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 768 000.00 | 9 580 000.00 | | 9 768 000.00 |
DD Legal reserve (1) | 900 000.00 | 719 000.00 | | 900 000.00 |
DH Retained earnings | 15 830 000.00 | 12 397 000.00 | | 15 830 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 498 000.00 | 3 614 000.00 | | 10 498 000.00 |
DL TOTAL (I) | 36 996 000.00 | 26 310 000.00 | | 36 996 000.00 |
DR TOTAL (IV) | 496 000.00 | 569 000.00 | | 496 000.00 |
DS Convertible Bond Issues | 538 000.00 | 2 417 000.00 | | 538 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | 2 000.00 | | 3 000.00 |
DX Trade payables and related accounts | 17 000.00 | 11 000.00 | | 17 000.00 |
DY Tax and social security liabilities | 4 665 000.00 | | | 4 665 000.00 |
EC TOTAL (IV) | 5 223 000.00 | 2 430 000.00 | | 5 223 000.00 |
EE Grand total (I to V) | 42 715 000.00 | 29 309 000.00 | | 42 715 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 197 000.00 | |
GF Total Operating Expenses (II) | | | 197 000.00 | |
GG - OPERATING RESULT (I - II) | | | -197 000.00 | |
GP Total financial income (V) | | | 10 876 000.00 | |
GU Total financial expenses (VI) | | | 294 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 582 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 385 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -113 000.00 | -173 000.00 | | -113 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 876 000.00 | 3 868 000.00 | | 10 876 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 000.00 | 254 000.00 | | 378 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 498 000.00 | 3 614 000.00 | | 10 498 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 569 000.00 | 81 000.00 | 153 000.00 | 569 000.00 |
7C Grand total | 569 000.00 | 81 000.00 | 153 000.00 | 569 000.00 |
| |
| 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 | 538 000.00 | 538 000.00 | | 538 000.00 |
8B Suppliers and Related Accounts | 17 000.00 | 17 000.00 | | 17 000.00 |
8E Income Taxes | 4 665 000.00 | 4 665 000.00 | | 4 665 000.00 |
VC Group and associates | 14 348 000.00 | 14 348 000.00 | | 14 348 000.00 |
VG Loans with a maturity of up to one year at origin | 3 000.00 | 3 000.00 | | 3 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 287 000.00 | 287 000.00 | | 287 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 635 000.00 | 14 635 000.00 | | 14 635 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 223 000.00 | 5 223 000.00 | | 5 223 000.00 |
