| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 224 330.00 | | 21 224 330.00 | 21 224 330.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 022 428.00 | | 1 022 428.00 | 1 022 428.00 |
CF Cash and cash equivalents | 1 058 443.00 | | 1 058 443.00 | 1 058 443.00 |
CH Prepaid expenses | 2 377.00 | | 2 377.00 | 2 377.00 |
CJ TOTAL (II) | 2 083 249.00 | | 2 083 249.00 | 2 083 249.00 |
CO Grand total (0 to V) | 23 416 866.00 | | 23 416 866.00 | 23 416 866.00 |
CU Other investments | 21 224 330.00 | | 21 224 330.00 | 21 224 330.00 |
CW Deferred expenses or loan issuance costs | 109 285.00 | | 109 285.00 | 109 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 960 445.00 | 7 720 224.00 | | 7 960 445.00 |
DB Share, merger, contribution premiums, etc. | 90 000.00 | 70 110.00 | | 90 000.00 |
DH Retained earnings | -39 813.00 | | | -39 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -719 293.00 | -39 813.00 | | -719 293.00 |
DK Regulated provisions | 103 441.00 | 1 136.00 | | 103 441.00 |
DL TOTAL (I) | 7 394 779.00 | 7 751 657.00 | | 7 394 779.00 |
DS Convertible Bond Issues | 7 570 034.00 | 6 882 534.00 | | 7 570 034.00 |
DU Loans and Debts from Credit Institutions (3) | 8 001 545.00 | 8 001 847.00 | | 8 001 545.00 |
DV Miscellaneous Loans and Financial Debts (4) | 317 098.00 | | | 317 098.00 |
DX Trade payables and related accounts | 21 382.00 | 14 665.00 | | 21 382.00 |
DY Tax and social security liabilities | 10 194.00 | 4 926.00 | | 10 194.00 |
DZ Fixed asset liabilities and related accounts | | 200 052.00 | | |
EA Other liabilities | 101 832.00 | | | 101 832.00 |
EC TOTAL (IV) | 16 022 086.00 | 15 104 027.00 | | 16 022 086.00 |
EE Grand total (I to V) | 23 416 866.00 | 22 855 685.00 | | 23 416 866.00 |
EG Accrued income and payables due within one year | 1 385 387.00 | 221 493.00 | | 1 385 387.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 83.00 | 94.00 | | 83.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 235 139.00 | | 235 139.00 | 235 139.00 |
FJ Net sales | 235 139.00 | | 235 139.00 | 235 139.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 122.00 | |
FR Total operating income (I) | | | 237 262.00 | |
FW Other purchases and external expenses | | | 49 152.00 | |
FX Taxes, duties, and similar payments | | | 2 481.00 | |
FY Salaries and Wages | | | 142 122.00 | |
FZ Social Security Contributions | | | 72 143.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 857.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 287 764.00 | |
GG - OPERATING RESULT (I - II) | | | -50 502.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 912.00 | |
GP Total financial income (V) | | | 5 912.00 | |
GR Interest and similar expenses | | | 834 546.00 | |
GU Total financial expenses (VI) | | | 834 546.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -828 634.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -879 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 178 241.00 | | | 178 241.00 |
HD Total exceptional income (VII) | 178 241.00 | | | 178 241.00 |
HE Exceptional expenses on management operations | 178 241.00 | | | 178 241.00 |
HG Exceptional depreciation and provisions | 102 304.00 | 1 136.00 | | 102 304.00 |
HH Total exceptional expenses (VIII) | 280 545.00 | 1 136.00 | | 280 545.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -102 304.00 | -1 136.00 | | -102 304.00 |
HK Income tax | -262 148.00 | | | -262 148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 421 415.00 | 164 232.00 | | 421 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 140 709.00 | 204 045.00 | | 1 140 709.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -719 293.00 | -39 813.00 | | -719 293.00 |
| |
| 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 | 21 224 330.00 | | | 21 224 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 224 330.00 | |
I4 DECREASES Grand Total | | | 21 224 330.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 224 330.00 | | | 21 224 330.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 136.00 | 102 304.00 | | 1 136.00 |
7C Grand total | 1 136.00 | 102 304.00 | | 1 136.00 |
UJ - Exceptional | | 102 304.00 | | |
| |
| 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 | 7 570 034.00 | | | 7 570 034.00 |
8B Suppliers and Related Accounts | 21 382.00 | 21 382.00 | | 21 382.00 |
8K Other liabilities (including liabilities related to repo transactions) | 418 930.00 | 418 930.00 | | 418 930.00 |
VG Loans with a maturity of up to one year at origin | 83.00 | 83.00 | | 83.00 |
VH Loans with a maturity of more than one year at origin | 8 001 462.00 | 934 797.00 | 3 733 332.00 | 8 001 462.00 |
VP Miscellaneous | 1 022 428.00 | 1 022 428.00 | | 1 022 428.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 194.00 | 10 194.00 | | 10 194.00 |
VS Prepaid expenses | 2 377.00 | 2 377.00 | | 2 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 024 806.00 | 1 024 806.00 | | 1 024 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 022 086.00 | 1 385 387.00 | 3 733 332.00 | 16 022 086.00 |
