| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 552.00 | | 552.00 | 552.00 |
CF Cash and cash equivalents | 6 969 522.00 | | 6 969 522.00 | 6 969 522.00 |
CJ TOTAL (II) | 6 970 074.00 | | 6 970 074.00 | 6 970 074.00 |
CO Grand total (0 to V) | 6 970 074.00 | | 6 970 074.00 | 6 970 074.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 836 216.00 | 3 224 144.00 | | 4 836 216.00 |
DB Share, merger, contribution premiums, etc. | 732 760.00 | 4 180 751.00 | | 732 760.00 |
DD Legal reserve (1) | 483 622.00 | 1 756 346.00 | | 483 622.00 |
DG Other reserves | | 14 100.00 | | |
DH Retained earnings | -4 408 899.00 | -1 045 176.00 | | -4 408 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 321 613.00 | -394 607.00 | | 5 321 613.00 |
DK Regulated provisions | | 10 000.00 | | |
DL TOTAL (I) | 6 965 312.00 | 7 745 558.00 | | 6 965 312.00 |
DS Convertible Bond Issues | | 2 368 216.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 24 282 764.00 | | |
DX Trade payables and related accounts | 4 763.00 | 546.00 | | 4 763.00 |
EA Other liabilities | | 3 596 902.00 | | |
EC TOTAL (IV) | 4 763.00 | 30 248 428.00 | | 4 763.00 |
EE Grand total (I to V) | 6 970 074.00 | 37 993 986.00 | | 6 970 074.00 |
EG Accrued income and payables due within one year | 4 763.00 | 373 243.00 | | 4 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 552.00 | |
FR Total operating income (I) | | | 552.00 | |
FW Other purchases and external expenses | | | 6 263.00 | |
FX Taxes, duties, and similar payments | | | 1 011.00 | |
GF Total Operating Expenses (II) | | | 7 274.00 | |
GG - OPERATING RESULT (I - II) | | | -6 722.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 343 410.00 | |
GP Total financial income (V) | | | 13 343 410.00 | |
GR Interest and similar expenses | | | 167 013.00 | |
GU Total financial expenses (VI) | | | 167 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 176 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 169 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 30 095 695.00 | | | 30 095 695.00 |
HD Total exceptional income (VII) | 30 105 695.00 | | | 30 105 695.00 |
HF Exceptional expenses on capital transactions | 37 953 757.00 | | | 37 953 757.00 |
HH Total exceptional expenses (VIII) | 37 953 757.00 | | | 37 953 757.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 848 062.00 | | | -7 848 062.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 449 656.00 | | | 43 449 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 128 043.00 | 394 607.00 | | 38 128 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 321 613.00 | -394 607.00 | | 5 321 613.00 |
| |
| 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 | 37 953 757.00 | | | 37 953 757.00 |
I3 DECREASES Total Financial Fixed Assets | | 37 953 757.00 | | |
I4 DECREASES Grand Total | | 37 953 757.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 953 757.00 | | | 37 953 757.00 |
| |
| 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 | 4 763.00 | 4 763.00 | | 4 763.00 |
VB VAT | 552.00 | 552.00 | | 552.00 |
VK Loans repaid during the year | 2 368 216.00 | | | 2 368 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 552.00 | 552.00 | | 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 763.00 | 4 763.00 | | 4 763.00 |
