| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 454 955.00 | | 8 454 955.00 | 8 454 955.00 |
BJ TOTAL (I) | 10 111 355.00 | | 10 111 355.00 | 10 111 355.00 |
CF Cash and cash equivalents | 2 890 468.00 | | 2 890 468.00 | 2 890 468.00 |
CJ TOTAL (II) | 2 890 468.00 | | 2 890 468.00 | 2 890 468.00 |
CO Grand total (0 to V) | 13 001 823.00 | | 13 001 823.00 | 13 001 823.00 |
CU Other investments | 1 656 400.00 | | 1 656 400.00 | 1 656 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 510 000.00 | 8 510 000.00 | | 8 510 000.00 |
DD Legal reserve (1) | 645.00 | 645.00 | | 645.00 |
DH Retained earnings | -301 600.00 | -302 999.00 | | -301 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 727.00 | 1 399.00 | | 8 727.00 |
DL TOTAL (I) | 8 217 771.00 | 8 209 045.00 | | 8 217 771.00 |
DP Provisions for Risks | | 797 641.00 | | |
DR TOTAL (IV) | | 797 641.00 | | |
DS Convertible Bond Issues | | 3 798 289.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 773 120.00 | 201 099.00 | | 4 773 120.00 |
DX Trade payables and related accounts | 10 932.00 | 6 692.00 | | 10 932.00 |
EC TOTAL (IV) | 4 784 052.00 | 4 006 080.00 | | 4 784 052.00 |
EE Grand total (I to V) | 13 001 823.00 | 13 012 765.00 | | 13 001 823.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 317.00 | |
FX Taxes, duties, and similar payments | | | 4 134.00 | |
GF Total Operating Expenses (II) | | | 23 451.00 | |
GG - OPERATING RESULT (I - II) | | | -23 451.00 | |
GL Other interest and similar income | | | 409 368.00 | |
GM Reversals of provisions and transfers of expenses | | | 987 555.00 | |
GP Total financial income (V) | | | 1 396 923.00 | |
GQ Financial allocations to depreciation and provisions | | | 189 914.00 | |
GR Interest and similar expenses | | | 1 174 831.00 | |
GU Total financial expenses (VI) | | | 1 364 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 24.00 | | |
HD Total exceptional income (VII) | | 24.00 | | |
HE Exceptional expenses on management operations | | 60.00 | | |
HH Total exceptional expenses (VIII) | | 60.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -36.00 | | |
HK Income tax | | 11 185.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 396 924.00 | 419 211.00 | | 1 396 924.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 388 197.00 | 417 812.00 | | 1 388 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 727.00 | 1 399.00 | | 8 727.00 |
| |
| 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 | 11 274 174.00 | | 409 368.00 | 11 274 174.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 572 187.00 | 10 111 355.00 | |
I4 DECREASES Grand Total | | 1 572 187.00 | 10 111 355.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 274 174.00 | | 409 368.00 | 11 274 174.00 |
| |
| 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 | 10 932.00 | 10 932.00 | | 10 932.00 |
VI Group and Associates | 4 773 120.00 | 4 773 120.00 | | 4 773 120.00 |
VK Loans repaid during the year | 3 798 289.00 | | | 3 798 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 784 052.00 | 4 784 052.00 | | 4 784 052.00 |
