| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 332 368.00 | | 8 332 368.00 | 8 332 368.00 |
BX Customers and related accounts | 7 633.00 | | 7 633.00 | 7 633.00 |
BZ Other receivables | 586 767.00 | | 586 767.00 | 586 767.00 |
CF Cash and cash equivalents | 17 926.00 | | 17 926.00 | 17 926.00 |
CH Prepaid expenses | 6 628.00 | | 6 628.00 | 6 628.00 |
CJ TOTAL (II) | 618 954.00 | | 618 954.00 | 618 954.00 |
CO Grand total (0 to V) | 8 951 322.00 | | 8 951 322.00 | 8 951 322.00 |
CU Other investments | 8 332 368.00 | | 8 332 368.00 | 8 332 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 158 868.00 | | | 4 158 868.00 |
DD Legal reserve (1) | 40 265.00 | | | 40 265.00 |
DG Other reserves | 765 034.00 | | | 765 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 459 505.00 | | | 459 505.00 |
DK Regulated provisions | 20 177.00 | | | 20 177.00 |
DL TOTAL (I) | 5 443 849.00 | | | 5 443 849.00 |
DS Convertible Bond Issues | 1 513 434.00 | | | 1 513 434.00 |
DU Loans and Debts from Credit Institutions (3) | 1 653 555.00 | | | 1 653 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 933.00 | | | 225 933.00 |
DX Trade payables and related accounts | 102 276.00 | | | 102 276.00 |
DY Tax and social security liabilities | 5 906.00 | | | 5 906.00 |
EA Other liabilities | 6 369.00 | | | 6 369.00 |
EC TOTAL (IV) | 3 507 473.00 | | | 3 507 473.00 |
EE Grand total (I to V) | 8 951 322.00 | | | 8 951 322.00 |
EG Accrued income and payables due within one year | 743 227.00 | | | 743 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 678.00 | | 26 678.00 | 26 678.00 |
FJ Net sales | 26 678.00 | | 26 678.00 | 26 678.00 |
FR Total operating income (I) | | | 26 678.00 | |
FW Other purchases and external expenses | | | 52 680.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 52 681.00 | |
GG - OPERATING RESULT (I - II) | | | -26 003.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 550 000.00 | |
GL Other interest and similar income | | | 4 123.00 | |
GP Total financial income (V) | | | 554 123.00 | |
GR Interest and similar expenses | | | 103 361.00 | |
GU Total financial expenses (VI) | | | 103 361.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 450 762.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 424 760.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 279.00 | | | 1 279.00 |
HG Exceptional depreciation and provisions | 6 474.00 | | | 6 474.00 |
HH Total exceptional expenses (VIII) | 7 753.00 | | | 7 753.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 753.00 | | | -7 753.00 |
HK Income tax | -42 498.00 | | | -42 498.00 |
HL TOTAL REVENUE (I + III + V + VII) | 580 801.00 | | | 580 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 296.00 | | | 121 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 459 505.00 | | | 459 505.00 |
| |
| 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 | 8 332 368.00 | | | 8 332 368.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 332 368.00 | |
I4 DECREASES Grand Total | | | 8 332 368.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 332 368.00 | | | 8 332 368.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 703.00 | 6 474.00 | | 13 703.00 |
7C Grand total | 13 703.00 | 6 474.00 | | 13 703.00 |
UJ - Exceptional | | 6 474.00 | | |
| |
| 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 | 1 513 434.00 | | 1 513 434.00 | 1 513 434.00 |
8B Suppliers and Related Accounts | 102 276.00 | 102 276.00 | | 102 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 369.00 | 6 369.00 | | 6 369.00 |
UX Other trade receivables | 7 633.00 | | | 7 633.00 |
VB VAT | 799.00 | | | 799.00 |
VC Group and associates | 303 814.00 | | | 303 814.00 |
VH Loans with a maturity of more than one year at origin | 1 653 555.00 | 402 743.00 | 1 250 813.00 | 1 653 555.00 |
VI Group and Associates | 225 933.00 | 225 933.00 | | 225 933.00 |
VK Loans repaid during the year | 391 295.00 | | | 391 295.00 |
VM Income taxes | 282 153.00 | | | 282 153.00 |
VS Prepaid expenses | 6 628.00 | | | 6 628.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 601 028.00 | 601 028.00 | | 601 028.00 |
VW VAT | 5 906.00 | 5 906.00 | | 5 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 507 473.00 | 743 227.00 | 2 764 247.00 | 3 507 473.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 21 543.00 | | | 21 543.00 |
ST Other accounts | 31 137.00 | | | 31 137.00 |
YY Amount of VAT collected | 7 736.00 | | | 7 736.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 680.00 | | | 52 680.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
