| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 697 339.00 | | 2 697 339.00 | 2 697 339.00 |
BD Other fixed assets | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | 8 665 824.00 | | 8 665 824.00 | 8 665 824.00 |
CD Marketable securities | 230.00 | | 230.00 | 230.00 |
CF Cash and cash equivalents | 17 859.00 | | 17 859.00 | 17 859.00 |
CJ TOTAL (II) | 18 088.00 | | 18 088.00 | 18 088.00 |
CO Grand total (0 to V) | 8 683 912.00 | | 8 683 912.00 | 8 683 912.00 |
CP Shares due in less than one year | 2 697 339.00 | | | 2 697 339.00 |
CU Other investments | 5 968 485.00 | | 5 968 485.00 | 5 968 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 968 485.00 | 5 968 485.00 | | 5 968 485.00 |
DH Retained earnings | -514 023.00 | -2 415 042.00 | | -514 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 310 310.00 | 1 901 019.00 | | 310 310.00 |
DL TOTAL (I) | 5 764 772.00 | 5 454 462.00 | | 5 764 772.00 |
DS Convertible Bond Issues | | 2 799 581.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 60.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 912 891.00 | 32 394.00 | | 2 912 891.00 |
DX Trade payables and related accounts | 6 250.00 | 14 671.00 | | 6 250.00 |
DY Tax and social security liabilities | | 75.00 | | |
EC TOTAL (IV) | 2 919 141.00 | 2 846 780.00 | | 2 919 141.00 |
EE Grand total (I to V) | 8 683 912.00 | 8 301 242.00 | | 8 683 912.00 |
EI Including equity loans | 2 912 891.00 | | | 2 912 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 078.00 | |
FX Taxes, duties, and similar payments | | | -75.00 | |
GF Total Operating Expenses (II) | | | 15 003.00 | |
GG - OPERATING RESULT (I - II) | | | -15 003.00 | |
GL Other interest and similar income | | | 47 319.00 | |
GM Reversals of provisions and transfers of expenses | | | 328 911.00 | |
GP Total financial income (V) | | | 376 230.00 | |
GR Interest and similar expenses | | | 50 916.00 | |
GU Total financial expenses (VI) | | | 50 916.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 325 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 310 310.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 376 230.00 | 1 981 000.00 | | 376 230.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 920.00 | 79 982.00 | | 65 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 310 310.00 | 1 901 019.00 | | 310 310.00 |
| |
| 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 | 8 629 408.00 | | 2 833 243.00 | 8 629 408.00 |
I3 DECREASES Total Financial Fixed Assets | 2 796 828.00 | -1.00 | 8 665 824.00 | 2 796 828.00 |
I4 DECREASES Grand Total | 2 796 828.00 | -1.00 | 8 665 824.00 | 2 796 828.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 629 408.00 | | 2 833 243.00 | 8 629 408.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 250.00 | 6 250.00 | | 6 250.00 |
UL Receivables related to investments | 2 697 339.00 | 2 697 339.00 | | 2 697 339.00 |
VI Group and Associates | 2 912 891.00 | 2 912 891.00 | | 2 912 891.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 697 339.00 | 2 697 339.00 | | 2 697 339.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 919 141.00 | 2 919 141.00 | | 2 919 141.00 |
