| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 840.00 | 11 840.00 | | 11 840.00 |
BB Receivables related to investments | 48 448.00 | | 48 448.00 | 48 448.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 1 620 166.00 | 11 840.00 | 1 608 326.00 | 1 620 166.00 |
BZ Other receivables | 218 822.00 | | 218 822.00 | 218 822.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 62 815.00 | | 62 815.00 | 62 815.00 |
CH Prepaid expenses | 573.00 | | 573.00 | 573.00 |
CJ TOTAL (II) | 382 210.00 | | 382 210.00 | 382 210.00 |
CM Bond redemption premiums (IV) | | | | |
CO Grand total (0 to V) | 2 002 376.00 | 11 840.00 | 1 990 536.00 | 2 002 376.00 |
CU Other investments | 1 544 878.00 | | 1 544 878.00 | 1 544 878.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 610 000.00 | 610 000.00 | | 610 000.00 |
DD Legal reserve (1) | 9 362.00 | 6 113.00 | | 9 362.00 |
DG Other reserves | 177 879.00 | 116 142.00 | | 177 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 293.00 | 64 986.00 | | 86 293.00 |
DK Regulated provisions | 22 129.00 | 22 129.00 | | 22 129.00 |
DL TOTAL (I) | 905 663.00 | 819 370.00 | | 905 663.00 |
DS Convertible Bond Issues | | 263 770.00 | | |
DU Loans and Debts from Credit Institutions (3) | 716 457.00 | 559 307.00 | | 716 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 362 966.00 | 197 423.00 | | 362 966.00 |
DX Trade payables and related accounts | 5 450.00 | 5 550.00 | | 5 450.00 |
EC TOTAL (IV) | 1 084 873.00 | 1 026 050.00 | | 1 084 873.00 |
EE Grand total (I to V) | 1 990 536.00 | 1 845 420.00 | | 1 990 536.00 |
EG Accrued income and payables due within one year | 466 969.00 | 556 050.00 | | 466 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 162.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 773.00 | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 16 162.00 | |
GG - OPERATING RESULT (I - II) | | | -16 162.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 106 556.00 | |
GL Other interest and similar income | | | 900.00 | |
GP Total financial income (V) | | | 107 456.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 014.00 | |
GR Interest and similar expenses | | | 15 552.00 | |
GU Total financial expenses (VI) | | | 22 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -17 565.00 | -14 686.00 | | -17 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 456.00 | 103 321.00 | | 107 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 163.00 | 38 335.00 | | 21 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 293.00 | 64 986.00 | | 86 293.00 |
| |
| 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 | 1 284 526.00 | | 350 640.00 | 1 284 526.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 840.00 | | | 11 840.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 000.00 | 1 608 326.00 | |
I4 DECREASES Grand Total | | 15 000.00 | 1 620 166.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 840.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 272 686.00 | | 350 640.00 | 1 272 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 840.00 | | | 11 840.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 840.00 | | | 11 840.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 129.00 | | | 22 129.00 |
7C Grand total | 22 129.00 | | | 22 129.00 |
| |
| 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 | 5 450.00 | 5 450.00 | | 5 450.00 |
UL Receivables related to investments | 48 448.00 | | 48 448.00 | 48 448.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
VC Group and associates | 46 465.00 | 46 465.00 | | 46 465.00 |
VG Loans with a maturity of up to one year at origin | 648.00 | 648.00 | | 648.00 |
VH Loans with a maturity of more than one year at origin | 715 809.00 | 97 905.00 | 524 237.00 | 715 809.00 |
VI Group and Associates | 362 966.00 | 362 966.00 | | 362 966.00 |
VJ Loans taken out during the year | 260 000.00 | | | 260 000.00 |
VK Loans repaid during the year | 101 745.00 | | | 101 745.00 |
VM Income taxes | 172 357.00 | 172 357.00 | | 172 357.00 |
VS Prepaid expenses | 573.00 | 573.00 | | 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 843.00 | 219 395.00 | 63 448.00 | 282 843.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 084 873.00 | 466 969.00 | 524 237.00 | 1 084 873.00 |
