| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 28 545 875.00 | | 28 545 875.00 | 28 545 875.00 |
BX Customers and related accounts | 235 176.00 | | 235 176.00 | 235 176.00 |
BZ Other receivables | 484 546.00 | | 484 546.00 | 484 546.00 |
CF Cash and cash equivalents | 47 218.00 | | 47 218.00 | 47 218.00 |
CH Prepaid expenses | 46 552.00 | | 46 552.00 | 46 552.00 |
CJ TOTAL (II) | 813 492.00 | | 813 492.00 | 813 492.00 |
CO Grand total (0 to V) | 29 359 367.00 | | 29 359 367.00 | 29 359 367.00 |
CU Other investments | 28 545 875.00 | | 28 545 875.00 | 28 545 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 727 453.00 | 2 727 453.00 | | 2 727 453.00 |
DB Share, merger, contribution premiums, etc. | 272 545.00 | 272 545.00 | | 272 545.00 |
DH Retained earnings | -2 581 410.00 | -550 616.00 | | -2 581 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 785 709.00 | -2 030 793.00 | | -1 785 709.00 |
DK Regulated provisions | 671 385.00 | 375 059.00 | | 671 385.00 |
DL TOTAL (I) | -695 736.00 | 793 648.00 | | -695 736.00 |
DS Convertible Bond Issues | 20 487 359.00 | 18 600 546.00 | | 20 487 359.00 |
DU Loans and Debts from Credit Institutions (3) | 4 733 334.00 | 4 416 667.00 | | 4 733 334.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 568 383.00 | 3 920 830.00 | | 4 568 383.00 |
DX Trade payables and related accounts | 51 335.00 | 50 498.00 | | 51 335.00 |
DY Tax and social security liabilities | 214 335.00 | 150 042.00 | | 214 335.00 |
EA Other liabilities | 358.00 | 523.00 | | 358.00 |
EC TOTAL (IV) | 30 055 104.00 | 27 139 106.00 | | 30 055 104.00 |
EE Grand total (I to V) | 29 359 367.00 | 27 932 753.00 | | 29 359 367.00 |
EG Accrued income and payables due within one year | 5 417 744.00 | 4 705 226.00 | | 5 417 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 716 734.00 | | 716 734.00 | 716 734.00 |
FJ Net sales | 716 734.00 | | 716 734.00 | 716 734.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 612.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 740 354.00 | |
FW Other purchases and external expenses | | | 72 401.00 | |
FX Taxes, duties, and similar payments | | | 13 394.00 | |
FY Salaries and Wages | | | 448 118.00 | |
FZ Social Security Contributions | | | 191 360.00 | |
GE Other Expenses | | | 15 005.00 | |
GF Total Operating Expenses (II) | | | 740 277.00 | |
GG - OPERATING RESULT (I - II) | | | 77.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 521.00 | |
GN Positive exchange differences | | | 12.00 | |
GP Total financial income (V) | | | 533.00 | |
GR Interest and similar expenses | | | 2 021 234.00 | |
GS Negative differences of foreign exchange | | | 884.00 | |
GU Total financial expenses (VI) | | | 2 022 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 021 585.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 021 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 296 325.00 | 296 325.00 | | 296 325.00 |
HH Total exceptional expenses (VIII) | 296 325.00 | 296 325.00 | | 296 325.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -296 325.00 | -296 325.00 | | -296 325.00 |
HK Income tax | -532 124.00 | -86 863.00 | | -532 124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 740 886.00 | 762 409.00 | | 740 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 526 596.00 | 2 793 202.00 | | 2 526 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 785 709.00 | -2 030 793.00 | | -1 785 709.00 |
| |
| 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 | 27 481 190.00 | | 1 064 686.00 | 27 481 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 545 875.00 | |
I4 DECREASES Grand Total | | | 28 545 875.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 481 190.00 | | 1 064 686.00 | 27 481 190.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 375 059.00 | 296 325.00 | | 375 059.00 |
7C Grand total | 375 059.00 | 296 325.00 | | 375 059.00 |
UJ - Exceptional | | 296 325.00 | | |
| |
| 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 | 20 487 359.00 | | 20 487 359.00 | 20 487 359.00 |
8B Suppliers and Related Accounts | 51 335.00 | 51 335.00 | | 51 335.00 |
8C Staff and Related Accounts | 24 672.00 | 24 672.00 | | 24 672.00 |
8D Social Security and Other Social Organizations | 50 584.00 | 50 584.00 | | 50 584.00 |
8E Income Taxes | 85 411.00 | 85 411.00 | | 85 411.00 |
8K Other liabilities (including liabilities related to repo transactions) | 358.00 | 358.00 | | 358.00 |
UX Other trade receivables | 235 176.00 | 235 176.00 | | 235 176.00 |
VB VAT | 11 404.00 | 11 404.00 | | 11 404.00 |
VC Group and associates | 173 203.00 | 173 203.00 | | 173 203.00 |
VH Loans with a maturity of more than one year at origin | 4 733 334.00 | 583 333.00 | 4 150 001.00 | 4 733 334.00 |
VI Group and Associates | 4 568 383.00 | 4 568 383.00 | | 4 568 383.00 |
VJ Loans taken out during the year | 900 000.00 | | | 900 000.00 |
VP Miscellaneous | 299 940.00 | 299 940.00 | | 299 940.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 473.00 | 14 473.00 | | 14 473.00 |
VS Prepaid expenses | 46 552.00 | 46 552.00 | | 46 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 766 274.00 | 766 274.00 | | 766 274.00 |
VW VAT | 39 196.00 | 39 196.00 | | 39 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 055 104.00 | 5 417 744.00 | 24 637 360.00 | 30 055 104.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
