| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 37 125.00 | | 37 125.00 | 37 125.00 |
BJ TOTAL (I) | 2 357 139.00 | | 2 357 138.00 | 2 357 139.00 |
BZ Other receivables | 1 202 554.00 | | 1 202 554.00 | 1 202 554.00 |
CF Cash and cash equivalents | 14 388.00 | | 14 388.00 | 14 388.00 |
CJ TOTAL (II) | 1 216 942.00 | | 1 216 942.00 | 1 216 942.00 |
CO Grand total (0 to V) | 3 574 081.00 | | 3 574 081.00 | 3 574 081.00 |
CS Evaluated investments - equity method | 2 320 014.00 | | 2 320 014.00 | 2 320 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 311 432.00 | 1 124 007.00 | | 1 311 432.00 |
DD Legal reserve (1) | 21 712.00 | 12 696.00 | | 21 712.00 |
DG Other reserves | 412 525.00 | 241 218.00 | | 412 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -138 322.00 | 180 323.00 | | -138 322.00 |
DK Regulated provisions | 6 556.00 | 6 556.00 | | 6 556.00 |
DL TOTAL (I) | 1 613 904.00 | 1 564 801.00 | | 1 613 904.00 |
DS Convertible Bond Issues | | 255 093.00 | | |
DU Loans and Debts from Credit Institutions (3) | 1 344 992.00 | 1 640 511.00 | | 1 344 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 276 132.00 | 43 968.00 | | 276 132.00 |
DX Trade payables and related accounts | 28 966.00 | 3 480.00 | | 28 966.00 |
DY Tax and social security liabilities | 310 029.00 | 55 483.00 | | 310 029.00 |
EA Other liabilities | 58.00 | 53.00 | | 58.00 |
EC TOTAL (IV) | 1 960 177.00 | 1 998 593.00 | | 1 960 177.00 |
EE Grand total (I to V) | 3 574 081.00 | 3 563 394.00 | | 3 574 081.00 |
EI Including equity loans | 7 624.00 | | | 7 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 555.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
GF Total Operating Expenses (II) | | | 36 716.00 | |
GG - OPERATING RESULT (I - II) | | | -36 716.00 | |
GP Total financial income (V) | | | 5 983.00 | |
GU Total financial expenses (VI) | | | 130 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -161 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HK Income tax | -23 361.00 | -12 322.00 | | -23 361.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 983.00 | 215 471.00 | | 5 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 305.00 | 35 148.00 | | 144 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -138 322.00 | 180 323.00 | | -138 322.00 |
| |
| 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 | 2 357 138.00 | | | 2 357 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 357 138.00 | |
I4 DECREASES Grand Total | | | 2 357 138.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 357 138.00 | | | 2 357 138.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 556.00 | | | 6 556.00 |
7C Grand total | 6 556.00 | | | 6 556.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 624.00 | 7 624.00 | | 7 624.00 |
8B Suppliers and Related Accounts | 28 966.00 | 28 966.00 | | 28 966.00 |
8E Income Taxes | 310 029.00 | 310 029.00 | | 310 029.00 |
8K Other liabilities (including liabilities related to repo transactions) | 58.00 | 58.00 | | 58.00 |
UT Other financial assets | 37 124.00 | | 37 124.00 | 37 124.00 |
VC Group and associates | 1 202 554.00 | 1 202 554.00 | | 1 202 554.00 |
VH Loans with a maturity of more than one year at origin | 1 344 991.00 | | | 1 344 991.00 |
VI Group and Associates | 268 507.00 | 268 507.00 | | 268 507.00 |
VK Loans repaid during the year | 550 612.00 | | | 550 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 239 678.00 | 1 202 554.00 | 37 124.00 | 1 239 678.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 960 177.00 | 615 185.00 | | 1 960 177.00 |
