| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 078.00 | 8 718.00 | 4 359.00 | 13 078.00 |
BH Other financial assets | 37 042.00 | | 37 042.00 | 37 042.00 |
BJ TOTAL (I) | 142 525 980.00 | 8 718.00 | 142 517 262.00 | 142 525 980.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 14 444 320.00 | | 14 444 320.00 | 14 444 320.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 16 368.00 | | 16 368.00 | 16 368.00 |
CJ TOTAL (II) | 14 460 689.00 | | 14 460 689.00 | 14 460 689.00 |
CO Grand total (0 to V) | 158 082 828.00 | 8 718.00 | 158 074 109.00 | 158 082 828.00 |
CU Other investments | 142 475 861.00 | | 142 475 861.00 | 142 475 861.00 |
CW Deferred expenses or loan issuance costs | 1 096 159.00 | | 1 096 159.00 | 1 096 159.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 468 593.00 | 55 468 593.00 | | 55 468 593.00 |
DB Share, merger, contribution premiums, etc. | 55 467 593.00 | 55 467 593.00 | | 55 467 593.00 |
DH Retained earnings | -1 480 213.00 | | | -1 480 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -972 947.00 | -1 480 213.00 | | -972 947.00 |
DL TOTAL (I) | 108 483 026.00 | 109 455 973.00 | | 108 483 026.00 |
DM Proceeds from equity securities issues | 10 000 000.00 | | | 10 000 000.00 |
DO TOTAL (II) | 10 000 000.00 | | | 10 000 000.00 |
DS Convertible Bond Issues | 32 053 125.00 | 30 000 000.00 | | 32 053 125.00 |
DU Loans and Debts from Credit Institutions (3) | | 59 059.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 7 134 028.00 | 2 590 833.00 | | 7 134 028.00 |
DX Trade payables and related accounts | 378 573.00 | 126 557.00 | | 378 573.00 |
DY Tax and social security liabilities | 25 357.00 | 59 761.00 | | 25 357.00 |
EA Other liabilities | | 2 385 590.00 | | |
EC TOTAL (IV) | 39 591 083.00 | 35 221 800.00 | | 39 591 083.00 |
EE Grand total (I to V) | 158 074 109.00 | 144 677 772.00 | | 158 074 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 675.00 | 6 376.00 | 10 052.00 | 3 675.00 |
FJ Net sales | 3 675.00 | 6 376.00 | 10 052.00 | 3 675.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 821.00 | |
FR Total operating income (I) | | | 10 872.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 88 560.00 | |
FX Taxes, duties, and similar payments | | | 4 112.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 146 516.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 43.00 | |
GF Total Operating Expenses (II) | | | 239 232.00 | |
GG - OPERATING RESULT (I - II) | | | -228 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 421.00 | |
GP Total financial income (V) | | | 36 421.00 | |
GR Interest and similar expenses | | | 3 442 166.00 | |
GU Total financial expenses (VI) | | | 3 442 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 405 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 634 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11 677.00 | 68 588.00 | | 11 677.00 |
HH Total exceptional expenses (VIII) | 11 677.00 | 68 588.00 | | 11 677.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 677.00 | -68 588.00 | | -11 677.00 |
HK Income tax | -2 672 834.00 | -2 352 038.00 | | -2 672 834.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 294.00 | 22 160.00 | | 47 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 020 241.00 | 1 502 373.00 | | 1 020 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -972 947.00 | -1 480 213.00 | | -972 947.00 |
| |
| 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 | 140 024 117.00 | | 10 001 103.00 | 140 024 117.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 499 240.00 | 142 512 903.00 | |
I4 DECREASES Grand Total | | 7 499 240.00 | 142 525 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 078.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 078.00 | | | 13 078.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 140 011 040.00 | | 10 001 103.00 | 140 011 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 359.00 | 4 359.00 | | 4 359.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 359.00 | 4 359.00 | | 4 359.00 |
| |
| 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 | 32 053 125.00 | | 32 053 125.00 | 32 053 125.00 |
8B Suppliers and Related Accounts | 378 573.00 | 378 573.00 | | 378 573.00 |
8D Social Security and Other Social Organizations | 11 332.00 | 11 332.00 | | 11 332.00 |
UT Other financial assets | 37 042.00 | 1.00 | 37 041.00 | 37 042.00 |
VB VAT | 366 665.00 | 366 666.00 | | 366 665.00 |
VC Group and associates | 10 885 054.00 | 10 885 054.00 | | 10 885 054.00 |
VG Loans with a maturity of up to one year at origin | 3 412 990.00 | 3 412 990.00 | | 3 412 990.00 |
VI Group and Associates | 3 721 038.00 | 3 721 038.00 | | 3 721 038.00 |
VM Income taxes | 1 084 472.00 | 1 084 472.00 | | 1 084 472.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 210.00 | 4 210.00 | | 4 210.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 108 130.00 | 2 108 130.00 | | 2 108 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 481 362.00 | 14 444 321.00 | 37 041.00 | 14 481 362.00 |
VW VAT | 9 815.00 | 9 815.00 | | 9 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 591 084.00 | 7 537 959.00 | 32 053 125.00 | 39 591 084.00 |
