| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 13 512.00 | | 13 512.00 | 13 512.00 |
BJ TOTAL (I) | 1 720 387.00 | | 1 720 387.00 | 1 720 387.00 |
BX Customers and related accounts | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 36 466.00 | | 36 466.00 | 36 466.00 |
CF Cash and cash equivalents | 38 458.00 | | 38 458.00 | 38 458.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 75 424.00 | | 75 424.00 | 75 424.00 |
CO Grand total (0 to V) | 1 795 811.00 | | 1 795 811.00 | 1 795 811.00 |
CP Shares due in less than one year | 13 512.00 | | | 13 512.00 |
CU Other investments | 1 706 875.00 | | 1 706 875.00 | 1 706 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 330 000.00 | 330 000.00 | | 330 000.00 |
DH Retained earnings | -121 261.00 | | | -121 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 767.00 | -121 261.00 | | 172 767.00 |
DK Regulated provisions | 17 092.00 | 5 697.00 | | 17 092.00 |
DL TOTAL (I) | 398 598.00 | 214 436.00 | | 398 598.00 |
DS Convertible Bond Issues | 200 000.00 | 200 000.00 | | 200 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 132 351.00 | 1 321 258.00 | | 1 132 351.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 783.00 | 100 077.00 | | 52 783.00 |
DX Trade payables and related accounts | 9 788.00 | 7 538.00 | | 9 788.00 |
DY Tax and social security liabilities | 1 678.00 | 2 848.00 | | 1 678.00 |
EA Other liabilities | 613.00 | 414.00 | | 613.00 |
EC TOTAL (IV) | 1 397 213.00 | 1 632 135.00 | | 1 397 213.00 |
EE Grand total (I to V) | 1 795 811.00 | 1 846 572.00 | | 1 795 811.00 |
EG Accrued income and payables due within one year | 263 979.00 | 205 108.00 | | 263 979.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 400.00 | | 136 400.00 | 136 400.00 |
FJ Net sales | 136 400.00 | | 136 400.00 | 136 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 486.00 | |
FR Total operating income (I) | | | 136 887.00 | |
FW Other purchases and external expenses | | | 143 121.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 143 285.00 | |
GG - OPERATING RESULT (I - II) | | | -6 398.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GO Net income from sales of marketable securities | | | 500.00 | |
GP Total financial income (V) | | | 200 500.00 | |
GR Interest and similar expenses | | | 26 545.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 26 545.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 173 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 395.00 | 5 697.00 | | 11 395.00 |
HH Total exceptional expenses (VIII) | 11 395.00 | 5 697.00 | | 11 395.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 395.00 | -5 697.00 | | -11 395.00 |
HK Income tax | -16 605.00 | -78.00 | | -16 605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 387.00 | 453 383.00 | | 337 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 620.00 | 574 644.00 | | 164 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 767.00 | -121 261.00 | | 172 767.00 |
| |
| 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 | 1 720 387.00 | | | 1 720 387.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 720 387.00 | |
I4 DECREASES Grand Total | | | 1 720 387.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 720 387.00 | | | 1 720 387.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 697.00 | 11 395.00 | | 5 697.00 |
7C Grand total | 5 697.00 | 11 395.00 | | 5 697.00 |
UJ - Exceptional | | 11 395.00 | | |
| |
| 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 | 200 000.00 | | | 200 000.00 |
8B Suppliers and Related Accounts | 9 788.00 | 9 788.00 | | 9 788.00 |
8K Other liabilities (including liabilities related to repo transactions) | 613.00 | 613.00 | | 613.00 |
UT Other financial assets | 13 512.00 | 13 512.00 | | 13 512.00 |
UX Other trade receivables | 500.00 | 500.00 | | 500.00 |
VB VAT | 2 677.00 | 2 677.00 | | 2 677.00 |
VG Loans with a maturity of up to one year at origin | 5 401.00 | 5 401.00 | | 5 401.00 |
VH Loans with a maturity of more than one year at origin | 1 126 950.00 | 193 716.00 | 797 105.00 | 1 126 950.00 |
VI Group and Associates | 52 783.00 | 52 783.00 | | 52 783.00 |
VK Loans repaid during the year | 191 541.00 | | | 191 541.00 |
VM Income taxes | 33 789.00 | 33 789.00 | | 33 789.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 477.00 | 50 477.00 | | 50 477.00 |
VW VAT | 1 678.00 | 1 678.00 | | 1 678.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 397 213.00 | 263 979.00 | 797 105.00 | 1 397 213.00 |
