| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 457 347.00 | | 457 347.00 | 457 347.00 |
BB Receivables related to investments | 2 349 367.00 | 2 349 367.00 | | 2 349 367.00 |
BJ TOTAL (I) | 4 704 662.00 | 2 411 482.00 | 2 293 180.00 | 4 704 662.00 |
BZ Other receivables | 2 782 038.00 | 449 056.00 | 2 332 982.00 | 2 782 038.00 |
CF Cash and cash equivalents | 658 974.00 | | 658 974.00 | 658 974.00 |
CJ TOTAL (II) | 3 441 013.00 | 449 056.00 | 2 991 956.00 | 3 441 013.00 |
CO Grand total (0 to V) | 8 145 675.00 | 2 860 538.00 | 5 285 137.00 | 8 145 675.00 |
CR Shares due in more than one year | 2 321 953.00 | | | 2 321 953.00 |
CU Other investments | 1 897 948.00 | 62 115.00 | 1 835 833.00 | 1 897 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 359 936.00 | | | 359 936.00 |
DB Share, merger, contribution premiums, etc. | 2 936 064.00 | | | 2 936 064.00 |
DD Legal reserve (1) | 35 994.00 | | | 35 994.00 |
DH Retained earnings | 3 516.00 | | | 3 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 777.00 | | | 26 777.00 |
DL TOTAL (I) | 3 362 286.00 | | | 3 362 286.00 |
DM Proceeds from equity securities issues | 30 000.00 | | | 30 000.00 |
DO TOTAL (II) | 30 000.00 | | | 30 000.00 |
DS Convertible Bond Issues | 1 019 859.00 | | | 1 019 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 852 816.00 | | | 852 816.00 |
DX Trade payables and related accounts | 15 958.00 | | | 15 958.00 |
DY Tax and social security liabilities | 4 217.00 | | | 4 217.00 |
EC TOTAL (IV) | 1 892 851.00 | | | 1 892 851.00 |
EE Grand total (I to V) | 5 285 137.00 | | | 5 285 137.00 |
EG Accrued income and payables due within one year | 20 175.00 | | | 20 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 106.00 | | 51 106.00 | 51 106.00 |
FJ Net sales | 51 106.00 | | 51 106.00 | 51 106.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 51 107.00 | |
FW Other purchases and external expenses | | | 264 127.00 | |
FX Taxes, duties, and similar payments | | | 2 052.00 | |
GE Other Expenses | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 268 179.00 | |
GG - OPERATING RESULT (I - II) | | | -217 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 798 000.00 | |
GK Income from other securities and fixed asset receivables | | | 27 714.00 | |
GP Total financial income (V) | | | 825 714.00 | |
GQ Financial allocations to depreciation and provisions | | | 110 000.00 | |
GR Interest and similar expenses | | | 839 338.00 | |
GU Total financial expenses (VI) | | | 949 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -123 624.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -340 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -367 473.00 | | | -367 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 876 820.00 | | | 876 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 850 044.00 | | | 850 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 777.00 | | | 26 777.00 |
| |
| 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 | 4 704 662.00 | | | 4 704 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 247 315.00 | |
I4 DECREASES Grand Total | | | 4 704 662.00 | |
IO DECREASES Total including other intangible assets | | | 457 347.00 | |
KD ACQUISITIONS Total including other intangible assets | 457 347.00 | | | 457 347.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 247 315.00 | | | 4 247 315.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 349 367.00 | | | 2 349 367.00 |
6X Other provisions for depreciation | 339 056.00 | 110 000.00 | | 339 056.00 |
7B Total provisions for depreciation | 2 750 538.00 | 110 000.00 | | 2 750 538.00 |
7C Grand total | 2 750 538.00 | 110 000.00 | | 2 750 538.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 019 859.00 | | 1 019 859.00 | 1 019 859.00 |
8B Suppliers and Related Accounts | 15 958.00 | 15 958.00 | | 15 958.00 |
UL Receivables related to investments | 2 349 367.00 | | 2 349 367.00 | 2 349 367.00 |
VB VAT | 31 512.00 | 31 512.00 | | 31 512.00 |
VC Group and associates | 2 321 953.00 | | 2 321 953.00 | 2 321 953.00 |
VI Group and Associates | 852 816.00 | | 852 816.00 | 852 816.00 |
VM Income taxes | 417 754.00 | 417 754.00 | | 417 754.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 819.00 | 10 819.00 | | 10 819.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 131 406.00 | 460 085.00 | 4 671 321.00 | 5 131 406.00 |
VW VAT | 4 217.00 | 4 217.00 | | 4 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 892 851.00 | 20 175.00 | 1 872 675.00 | 1 892 851.00 |
