| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 423 144.00 | | 423 144.00 | 423 144.00 |
BJ TOTAL (I) | 4 804 067.00 | | 4 804 067.00 | 4 804 067.00 |
CF Cash and cash equivalents | 1 019 302.00 | | 1 019 302.00 | 1 019 302.00 |
CH Prepaid expenses | 2 077.00 | | 2 077.00 | 2 077.00 |
CJ TOTAL (II) | 1 021 379.00 | | 1 021 379.00 | 1 021 379.00 |
CO Grand total (0 to V) | 5 825 446.00 | | 5 825 446.00 | 5 825 446.00 |
CU Other investments | 4 380 923.00 | | 4 380 923.00 | 4 380 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 745 290.00 | | | 745 290.00 |
DD Legal reserve (1) | 41 752.00 | | | 41 752.00 |
DG Other reserves | 793 130.00 | | | 793 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 628 281.00 | | | 628 281.00 |
DL TOTAL (I) | 2 208 453.00 | | | 2 208 453.00 |
DS Convertible Bond Issues | 539 920.00 | | | 539 920.00 |
DU Loans and Debts from Credit Institutions (3) | 2 972 396.00 | | | 2 972 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 644.00 | | | 43 644.00 |
DX Trade payables and related accounts | 4 240.00 | | | 4 240.00 |
DY Tax and social security liabilities | 56 793.00 | | | 56 793.00 |
EC TOTAL (IV) | 3 616 993.00 | | | 3 616 993.00 |
EE Grand total (I to V) | 5 825 446.00 | | | 5 825 446.00 |
EG Accrued income and payables due within one year | 920 306.00 | | | 920 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 145.00 | |
GF Total Operating Expenses (II) | | | 15 145.00 | |
GG - OPERATING RESULT (I - II) | | | -15 145.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 675 221.00 | |
GP Total financial income (V) | | | 675 221.00 | |
GR Interest and similar expenses | | | 51 116.00 | |
GU Total financial expenses (VI) | | | 51 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 624 105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 608 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -19 322.00 | | | -19 322.00 |
HL TOTAL REVENUE (I + III + V + VII) | 675 221.00 | | | 675 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 939.00 | | | 46 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 628 281.00 | | | 628 281.00 |
| |
| 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 | 539 920.00 | 539 920.00 | | 539 920.00 |
8B Suppliers and Related Accounts | 4 240.00 | 4 240.00 | | 4 240.00 |
8E Income Taxes | 56 793.00 | 56 793.00 | | 56 793.00 |
UL Receivables related to investments | 423 145.00 | 423 145.00 | | 423 145.00 |
VH Loans with a maturity of more than one year at origin | 2 972 396.00 | 275 709.00 | 1 041 824.00 | 2 972 396.00 |
VI Group and Associates | 43 644.00 | 43 644.00 | | 43 644.00 |
VS Prepaid expenses | 2 077.00 | 2 077.00 | | 2 077.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 425 222.00 | 2 077.00 | 423 145.00 | 425 222.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 616 993.00 | 920 306.00 | 1 041 824.00 | 3 616 993.00 |
