| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 793 842.00 | | 3 793 842.00 | 3 793 842.00 |
BX Customers and related accounts | 66 626.00 | | 66 626.00 | 66 626.00 |
BZ Other receivables | 611 385.00 | | 611 385.00 | 611 385.00 |
CF Cash and cash equivalents | 154 305.00 | | 154 305.00 | 154 305.00 |
CJ TOTAL (II) | 832 317.00 | | 832 317.00 | 832 317.00 |
CO Grand total (0 to V) | 4 626 159.00 | | 4 626 159.00 | 4 626 159.00 |
CU Other investments | 3 793 842.00 | | 3 793 842.00 | 3 793 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | | | 900 000.00 |
DG Other reserves | -40 000.00 | | | -40 000.00 |
DH Retained earnings | -165 188.00 | | | -165 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -241 236.00 | | | -241 236.00 |
DK Regulated provisions | 75 098.00 | | | 75 098.00 |
DL TOTAL (I) | 528 674.00 | | | 528 674.00 |
DS Convertible Bond Issues | 3 625 521.00 | | | 3 625 521.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 253 786.00 | | | 253 786.00 |
DX Trade payables and related accounts | 148 928.00 | | | 148 928.00 |
DY Tax and social security liabilities | 64 954.00 | | | 64 954.00 |
EA Other liabilities | 4 186.00 | | | 4 186.00 |
EC TOTAL (IV) | 4 097 485.00 | | | 4 097 485.00 |
EE Grand total (I to V) | 4 626 159.00 | | | 4 626 159.00 |
EG Accrued income and payables due within one year | 218 178.00 | | | 218 178.00 |
EI Including equity loans | 253 786.00 | | | 253 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 637 327.00 | |
FJ Net sales | | | 637 327.00 | |
FQ Other income | | | 20 032.00 | |
FR Total operating income (I) | | | 657 359.00 | |
FW Other purchases and external expenses | | | 106 144.00 | |
FX Taxes, duties, and similar payments | | | 2 608.00 | |
FY Salaries and Wages | | | 358 405.00 | |
FZ Social Security Contributions | | | 135 120.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 602 301.00 | |
GG - OPERATING RESULT (I - II) | | | 55 058.00 | |
GP Total financial income (V) | | | 103 179.00 | |
GU Total financial expenses (VI) | | | 359 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -256 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -201 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 9 800.00 | | | 9 800.00 |
HH Total exceptional expenses (VIII) | 49 789.00 | | | 49 789.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39 989.00 | | | -39 989.00 |
HL TOTAL REVENUE (I + III + V + VII) | 770 338.00 | | | 770 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 011 574.00 | | | 1 011 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -241 236.00 | | | -241 236.00 |
| |
| 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 | 3 793 842.00 | | | 3 793 842.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 793 842.00 | |
I4 DECREASES Grand Total | | | 3 793 842.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 793 842.00 | | | 3 793 842.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 309.00 | 49 789.00 | | 25 309.00 |
7C Grand total | 25 309.00 | 49 789.00 | | 25 309.00 |
UJ - Exceptional | | 49 789.00 | | |
| |
| 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 | 3 625 521.00 | | 3 625 521.00 | 3 625 521.00 |
8A Miscellaneous Loans and Financial Debts | 253 786.00 | | 253 786.00 | 253 786.00 |
8B Suppliers and Related Accounts | 148 928.00 | 148 928.00 | | 148 928.00 |
8D Social Security and Other Social Organizations | 64 954.00 | 64 954.00 | | 64 954.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 186.00 | 4 186.00 | | 4 186.00 |
UX Other trade receivables | 66 626.00 | 66 626.00 | | 66 626.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 611 385.00 | 611 385.00 | | 611 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 678 012.00 | 678 012.00 | | 678 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 097 485.00 | 218 178.00 | 3 879 307.00 | 4 097 485.00 |
