| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 170 000.00 | | 14 170 000.00 | 14 170 000.00 |
CD Marketable securities | 400 089.00 | | 400 089.00 | 400 089.00 |
CF Cash and cash equivalents | 478 576.00 | | 478 576.00 | 478 576.00 |
CJ TOTAL (II) | 878 665.00 | | 878 665.00 | 878 665.00 |
CO Grand total (0 to V) | 15 048 665.00 | | 15 048 665.00 | 15 048 665.00 |
CU Other investments | 14 170 000.00 | | 14 170 000.00 | 14 170 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
DD Legal reserve (1) | 33 383.00 | | | 33 383.00 |
DG Other reserves | 634 240.00 | | | 634 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 077 546.00 | 667 623.00 | | 1 077 546.00 |
DK Regulated provisions | 59 500.00 | 25 500.00 | | 59 500.00 |
DL TOTAL (I) | 6 804 670.00 | 5 693 123.00 | | 6 804 670.00 |
DP Provisions for Risks | 276 822.00 | 112 500.00 | | 276 822.00 |
DR TOTAL (IV) | 276 822.00 | 112 500.00 | | 276 822.00 |
DS Convertible Bond Issues | 3 123 750.00 | 3 123 750.00 | | 3 123 750.00 |
DU Loans and Debts from Credit Institutions (3) | 4 833 937.00 | 5 976 600.00 | | 4 833 937.00 |
DX Trade payables and related accounts | 9 486.00 | 9 174.00 | | 9 486.00 |
EC TOTAL (IV) | 7 967 173.00 | 9 109 524.00 | | 7 967 173.00 |
EE Grand total (I to V) | 15 048 665.00 | 14 915 147.00 | | 15 048 665.00 |
EG Accrued income and payables due within one year | 1 292 173.00 | 1 297 024.00 | | 1 292 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 290.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 164 322.00 | |
GF Total Operating Expenses (II) | | | 174 612.00 | |
GG - OPERATING RESULT (I - II) | | | -174 612.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 578 600.00 | |
GL Other interest and similar income | | | 991.00 | |
GP Total financial income (V) | | | 1 579 591.00 | |
GR Interest and similar expenses | | | 293 432.00 | |
GU Total financial expenses (VI) | | | 293 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 286 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 111 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 34 000.00 | 25 500.00 | | 34 000.00 |
HH Total exceptional expenses (VIII) | 34 000.00 | 25 500.00 | | 34 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34 000.00 | -25 500.00 | | -34 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 579 591.00 | 1 095 036.00 | | 1 579 591.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 502 045.00 | 427 413.00 | | 502 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 077 546.00 | 667 623.00 | | 1 077 546.00 |
| |
| 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 | 14 170 000.00 | | | 14 170 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 170 000.00 | |
I4 DECREASES Grand Total | | | 14 170 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 170 000.00 | | | 14 170 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 500.00 | 34 000.00 | | 25 500.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 112 500.00 | 164 322.00 | | 112 500.00 |
7C Grand total | 138 000.00 | 198 322.00 | | 138 000.00 |
UE of which provisions and reversals: - Operating | | 164 322.00 | | |
UJ - Exceptional | | 34 000.00 | | |
| |
| 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 | 3 123 750.00 | 123 750.00 | 3 000 000.00 | 3 123 750.00 |
8B Suppliers and Related Accounts | 9 486.00 | 9 486.00 | | 9 486.00 |
VH Loans with a maturity of more than one year at origin | 4 833 937.00 | 1 158 937.00 | 3 675 000.00 | 4 833 937.00 |
VK Loans repaid during the year | 1 137 500.00 | | | 1 137 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 967 173.00 | 1 292 173.00 | 6 675 000.00 | 7 967 173.00 |
