| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 2 559 875.00 | | 2 559 875.00 | 2 559 875.00 |
BZ Other receivables | 449 257.00 | | 449 257.00 | 449 257.00 |
CF Cash and cash equivalents | 29 576.00 | | 29 576.00 | 29 576.00 |
CJ TOTAL (II) | 478 832.00 | | 478 832.00 | 478 832.00 |
CO Grand total (0 to V) | 3 038 707.00 | | 3 038 707.00 | 3 038 707.00 |
CU Other investments | 2 559 825.00 | | 2 559 825.00 | 2 559 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 665 000.00 | 1 665 000.00 | | 1 665 000.00 |
DD Legal reserve (1) | 55 133.00 | | | 55 133.00 |
DH Retained earnings | | -26 810.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 437.00 | 81 943.00 | | 114 437.00 |
DK Regulated provisions | 15 009.00 | 10 644.00 | | 15 009.00 |
DL TOTAL (I) | 1 849 578.00 | 1 730 777.00 | | 1 849 578.00 |
DS Convertible Bond Issues | 955 554.00 | 974 798.00 | | 955 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 232 825.00 | 327 825.00 | | 232 825.00 |
DX Trade payables and related accounts | 750.00 | | | 750.00 |
EC TOTAL (IV) | 1 189 129.00 | 1 302 623.00 | | 1 189 129.00 |
EE Grand total (I to V) | 3 038 707.00 | 3 033 400.00 | | 3 038 707.00 |
EG Accrued income and payables due within one year | 271 153.00 | 364 269.00 | | 271 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 517.00 | |
GF Total Operating Expenses (II) | | | 8 517.00 | |
GG - OPERATING RESULT (I - II) | | | -8 517.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133 000.00 | |
GL Other interest and similar income | | | 13 475.00 | |
GP Total financial income (V) | | | 146 475.00 | |
GR Interest and similar expenses | | | 19 156.00 | |
GU Total financial expenses (VI) | | | 19 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 365.00 | 4 365.00 | | 4 365.00 |
HH Total exceptional expenses (VIII) | 4 365.00 | 4 365.00 | | 4 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 365.00 | -4 365.00 | | -4 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 475.00 | 114 954.00 | | 146 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 038.00 | 33 011.00 | | 32 038.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 437.00 | 81 943.00 | | 114 437.00 |
| |
| 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 | 2 559 875.00 | | | 2 559 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 559 875.00 | |
I4 DECREASES Grand Total | | | 2 559 875.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 559 875.00 | | | 2 559 875.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 644.00 | 4 365.00 | | 10 644.00 |
7C Grand total | 10 644.00 | 4 365.00 | | 10 644.00 |
UJ - Exceptional | | 4 365.00 | | |
| |
| 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 | 955 554.00 | 34 490.00 | 497 512.00 | 955 554.00 |
8B Suppliers and Related Accounts | 750.00 | 750.00 | | 750.00 |
VC Group and associates | 449 257.00 | 449 257.00 | | 449 257.00 |
VI Group and Associates | 232 825.00 | 232 825.00 | | 232 825.00 |
VK Loans repaid during the year | 36 445.00 | | | 36 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 449 257.00 | 449 257.00 | | 449 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 189 129.00 | 268 065.00 | 497 512.00 | 1 189 129.00 |
