| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | -240 218.00 | | -240 218.00 | -240 218.00 |
BD Other fixed assets | 4 370.00 | | 4 370.00 | 4 370.00 |
BJ TOTAL (I) | 3 584 169.00 | | 3 584 169.00 | 3 584 169.00 |
BZ Other receivables | 85 716.00 | | 85 716.00 | 85 716.00 |
CF Cash and cash equivalents | 6 436.00 | | 6 436.00 | 6 436.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 92 152.00 | | 92 152.00 | 92 152.00 |
CO Grand total (0 to V) | 3 676 320.00 | | 3 676 320.00 | 3 676 320.00 |
CU Other investments | 3 820 017.00 | | 3 820 017.00 | 3 820 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 655 456.00 | 655 456.00 | | 655 456.00 |
DD Legal reserve (1) | 65 546.00 | 65 546.00 | | 65 546.00 |
DG Other reserves | 1 359 241.00 | 1 359 241.00 | | 1 359 241.00 |
DH Retained earnings | -49 999.00 | -56 537.00 | | -49 999.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 080.00 | 6 538.00 | | -53 080.00 |
DL TOTAL (I) | 1 977 164.00 | 2 030 244.00 | | 1 977 164.00 |
DS Convertible Bond Issues | 484 240.00 | 484 240.00 | | 484 240.00 |
DU Loans and Debts from Credit Institutions (3) | 1 209 059.00 | 1 339 962.00 | | 1 209 059.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 100.00 | | 100.00 |
DX Trade payables and related accounts | 5 757.00 | 36 847.00 | | 5 757.00 |
EC TOTAL (IV) | 1 699 157.00 | 1 861 150.00 | | 1 699 157.00 |
EE Grand total (I to V) | 3 676 320.00 | 3 891 394.00 | | 3 676 320.00 |
EG Accrued income and payables due within one year | 1 699 157.00 | 524 764.00 | | 1 699 157.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33 399.00 | 2 626.00 | | 33 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 309.00 | |
FX Taxes, duties, and similar payments | | | 369.00 | |
GF Total Operating Expenses (II) | | | 14 678.00 | |
GG - OPERATING RESULT (I - II) | | | -14 678.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 852.00 | |
GL Other interest and similar income | | | 73.00 | |
GP Total financial income (V) | | | 3 925.00 | |
GR Interest and similar expenses | | | 42 327.00 | |
GU Total financial expenses (VI) | | | 42 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -38 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 925.00 | 65 235.00 | | 3 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 005.00 | 58 697.00 | | 57 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 080.00 | 6 538.00 | | -53 080.00 |
| |
| 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 | 484 240.00 | 484 240.00 | | 484 240.00 |
8B Suppliers and Related Accounts | 5 757.00 | 5 757.00 | | 5 757.00 |
UL Receivables related to investments | -240 218.00 | -240 218.00 | | -240 218.00 |
VG Loans with a maturity of up to one year at origin | 34 277.00 | 34 277.00 | | 34 277.00 |
VH Loans with a maturity of more than one year at origin | 1 174 782.00 | 1 174 782.00 | | 1 174 782.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VK Loans repaid during the year | 161 604.00 | | | 161 604.00 |
VM Income taxes | 85 716.00 | 85 716.00 | | 85 716.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | -154 502.00 | -154 502.00 | | -154 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 699 157.00 | 1 699 157.00 | | 1 699 157.00 |
