| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 80 000.00 | | 80 000.00 | 80 000.00 |
BJ TOTAL (I) | 4 094 313.00 | 266 017.00 | 3 828 296.00 | 4 094 313.00 |
BV Advances and down payments on orders | 1 350.00 | | 1 350.00 | 1 350.00 |
BZ Other receivables | 3 649 537.00 | 1 248 929.00 | 2 400 608.00 | 3 649 537.00 |
CF Cash and cash equivalents | 239 489.00 | | 239 489.00 | 239 489.00 |
CH Prepaid expenses | 19 412.00 | | 19 412.00 | 19 412.00 |
CJ TOTAL (II) | 3 909 788.00 | 1 248 929.00 | 2 660 859.00 | 3 909 788.00 |
CO Grand total (0 to V) | 8 004 101.00 | 1 514 946.00 | 6 489 155.00 | 8 004 101.00 |
CU Other investments | 4 014 313.00 | 266 017.00 | 3 748 296.00 | 4 014 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DB Share, merger, contribution premiums, etc. | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | | 250 805.00 | | |
DH Retained earnings | -137 652.00 | | | -137 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -756 553.00 | -388 457.00 | | -756 553.00 |
DL TOTAL (I) | -622 205.00 | 134 348.00 | | -622 205.00 |
DQ Provisions for Expenses | 239 735.00 | 142 802.00 | | 239 735.00 |
DR TOTAL (IV) | 239 735.00 | 142 802.00 | | 239 735.00 |
DS Convertible Bond Issues | 1 127 510.00 | 1 113 853.00 | | 1 127 510.00 |
DU Loans and Debts from Credit Institutions (3) | 3 491 882.00 | 3 453 818.00 | | 3 491 882.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 208 458.00 | 1 620 092.00 | | 2 208 458.00 |
DX Trade payables and related accounts | 39 789.00 | 16 247.00 | | 39 789.00 |
DY Tax and social security liabilities | 621.00 | 1 016.00 | | 621.00 |
EA Other liabilities | 3 366.00 | 673.00 | | 3 366.00 |
EC TOTAL (IV) | 6 871 625.00 | 6 205 699.00 | | 6 871 625.00 |
EE Grand total (I to V) | 6 489 155.00 | 6 482 849.00 | | 6 489 155.00 |
EG Accrued income and payables due within one year | 2 224 171.00 | 1 338 245.00 | | 2 224 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 48 002.00 | |
FW Other purchases and external expenses | | | 66 091.00 | |
FX Taxes, duties, and similar payments | | | 371.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 730 087.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 796 550.00 | |
GG - OPERATING RESULT (I - II) | | | -748 548.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 416 324.00 | |
GP Total financial income (V) | | | 416 324.00 | |
GQ Financial allocations to depreciation and provisions | | | 302 950.00 | |
GR Interest and similar expenses | | | 132 994.00 | |
GU Total financial expenses (VI) | | | 435 944.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -768 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 615.00 | | | -11 615.00 |
HL TOTAL REVENUE (I + III + V + VII) | 464 326.00 | 459 645.00 | | 464 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 220 879.00 | 848 102.00 | | 1 220 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -756 553.00 | -388 457.00 | | -756 553.00 |
| |
| 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 | 4 094 313.00 | | | 4 094 313.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 094 313.00 | |
I4 DECREASES Grand Total | | | 4 094 313.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 094 313.00 | | | 4 094 313.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
02 aucun libellé | 60 000.00 | 206 017.00 | | 60 000.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 142 802.00 | 96 933.00 | | 142 802.00 |
6X Other provisions for depreciation | 518 842.00 | 730 087.00 | | 518 842.00 |
7B Total provisions for depreciation | 578 842.00 | 936 104.00 | | 578 842.00 |
7C Grand total | 721 644.00 | 1 033 037.00 | | 721 644.00 |
UE of which provisions and reversals: - Operating | | 730 087.00 | | |
UG - Financial | | 302 950.00 | | |
| |
| 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 | 1 127 510.00 | 27 510.00 | 1 100 000.00 | 1 127 510.00 |
8A Miscellaneous Loans and Financial Debts | 728 000.00 | 28 000.00 | 700 000.00 | 728 000.00 |
8B Suppliers and Related Accounts | 39 789.00 | 39 789.00 | | 39 789.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 366.00 | 3 366.00 | | 3 366.00 |
UT Other financial assets | 80 000.00 | | 80 000.00 | 80 000.00 |
VB VAT | 8 950.00 | 8 950.00 | | 8 950.00 |
VC Group and associates | 3 554 448.00 | 3 554 448.00 | | 3 554 448.00 |
VH Loans with a maturity of more than one year at origin | 3 491 882.00 | 644 428.00 | 2 847 454.00 | 3 491 882.00 |
VI Group and Associates | 1 480 458.00 | 1 480 458.00 | | 1 480 458.00 |
VM Income taxes | 86 139.00 | 86 139.00 | | 86 139.00 |
VQ Other Taxes, Duties, and Similar Debts | 621.00 | 621.00 | | 621.00 |
VS Prepaid expenses | 19 412.00 | 19 412.00 | | 19 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 748 949.00 | 3 668 949.00 | 80 000.00 | 3 748 949.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 871 625.00 | 2 224 171.00 | 4 647 454.00 | 6 871 625.00 |
