| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 11 686.00 | | 11 686.00 | 11 686.00 |
BH Other financial assets | 1 290.00 | | 1 290.00 | 1 290.00 |
BJ TOTAL (I) | 1 071 013.00 | | 1 071 013.00 | 1 071 013.00 |
BZ Other receivables | 470.00 | | 470.00 | 470.00 |
CF Cash and cash equivalents | 161 867.00 | | 161 867.00 | 161 867.00 |
CH Prepaid expenses | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 162 437.00 | | 162 437.00 | 162 437.00 |
CM Bond redemption premiums (IV) | 27 280.00 | | 27 280.00 | 27 280.00 |
CO Grand total (0 to V) | 1 289 346.00 | | 1 289 346.00 | 1 289 346.00 |
CU Other investments | 1 058 037.00 | | 1 058 037.00 | 1 058 037.00 |
CW Deferred expenses or loan issuance costs | 28 616.00 | | 28 616.00 | 28 616.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 7 685.00 | | | 7 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 681.00 | 7 685.00 | | 40 681.00 |
DK Regulated provisions | 11 999.00 | 4 224.00 | | 11 999.00 |
DL TOTAL (I) | 360 366.00 | 311 909.00 | | 360 366.00 |
DS Convertible Bond Issues | 1 677.00 | | | 1 677.00 |
DT Other Bond Issues | 115 979.00 | | | 115 979.00 |
DU Loans and Debts from Credit Institutions (3) | 802 902.00 | 861 000.00 | | 802 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 80 000.00 | | |
DX Trade payables and related accounts | 2 940.00 | 2 160.00 | | 2 940.00 |
DY Tax and social security liabilities | 5 482.00 | 2 022.00 | | 5 482.00 |
EC TOTAL (IV) | 928 980.00 | 945 182.00 | | 928 980.00 |
EE Grand total (I to V) | 1 289 346.00 | 1 257 091.00 | | 1 289 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 120 000.00 | 120 000.00 | |
FJ Net sales | | 120 000.00 | 120 000.00 | |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 101 230.00 | |
FX Taxes, duties, and similar payments | | | 5 794.00 | |
GF Total Operating Expenses (II) | | | 107 024.00 | |
GG - OPERATING RESULT (I - II) | | | 12 976.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 726.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 61 727.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 699.00 | |
GR Interest and similar expenses | | | 17 548.00 | |
GU Total financial expenses (VI) | | | 26 247.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 775.00 | 4 224.00 | | 7 775.00 |
HH Total exceptional expenses (VIII) | 7 775.00 | 4 224.00 | | 7 775.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 775.00 | -4 224.00 | | -7 775.00 |
HK Income tax | | 1 356.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 181 727.00 | 73 000.00 | | 181 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 045.00 | 65 315.00 | | 141 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 681.00 | 7 685.00 | | 40 681.00 |
| |
| 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 | 1 071 013.00 | | 76.00 | 1 071 013.00 |
I3 DECREASES Total Financial Fixed Assets | | 76.00 | 1 071 013.00 | |
I4 DECREASES Grand Total | | 76.00 | 1 071 013.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 071 013.00 | | 76.00 | 1 071 013.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 224.00 | 7 775.00 | | 4 224.00 |
7C Grand total | 4 224.00 | 7 775.00 | | 4 224.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 7 775.00 | | |
| |
| 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 | 1 677.00 | 1 677.00 | | 1 677.00 |
7Z Other gross bonds with a maturity of up to one year | 115 979.00 | | 115 979.00 | 115 979.00 |
8B Suppliers and Related Accounts | 2 940.00 | 2 940.00 | | 2 940.00 |
UT Other financial assets | 1 290.00 | | 1 290.00 | 1 290.00 |
VB VAT | 470.00 | 470.00 | | 470.00 |
VH Loans with a maturity of more than one year at origin | 802 902.00 | 120 629.00 | 618 271.00 | 802 902.00 |
VS Prepaid expenses | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 860.00 | 570.00 | 1 290.00 | 1 860.00 |
VW VAT | 5 482.00 | 5 482.00 | | 5 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 928 980.00 | 130 728.00 | 734 250.00 | 928 980.00 |
