| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 231 406.00 | 231 406.00 | | 231 406.00 |
BJ TOTAL (I) | 32 856 223.00 | 231 406.00 | 32 624 817.00 | 32 856 223.00 |
BX Customers and related accounts | 2 022.00 | | 2 022.00 | 2 022.00 |
BZ Other receivables | 33 358 585.00 | | 33 358 585.00 | 33 358 585.00 |
CD Marketable securities | 6 325 639.00 | | 6 325 639.00 | 6 325 639.00 |
CJ TOTAL (II) | 39 686 246.00 | | 39 686 246.00 | 39 686 246.00 |
CO Grand total (0 to V) | 72 542 469.00 | 231 406.00 | 72 311 063.00 | 72 542 469.00 |
CU Other investments | 32 624 817.00 | | 32 624 817.00 | 32 624 817.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 432 560.00 | 4 432 560.00 | | 4 432 560.00 |
DD Legal reserve (1) | 89 350.00 | 89 350.00 | | 89 350.00 |
DH Retained earnings | -10 252 325.00 | -7 785 192.00 | | -10 252 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 551 781.00 | -2 467 132.00 | | -1 551 781.00 |
DK Regulated provisions | 1 448 438.00 | 1 421 653.00 | | 1 448 438.00 |
DL TOTAL (I) | -5 833 757.00 | -4 308 762.00 | | -5 833 757.00 |
DS Convertible Bond Issues | 6 494 372.00 | 5 895 043.00 | | 6 494 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 647 448.00 | 72 064 685.00 | | 71 647 448.00 |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
DY Tax and social security liabilities | | 323.00 | | |
EC TOTAL (IV) | 78 144 821.00 | 77 963 051.00 | | 78 144 821.00 |
EE Grand total (I to V) | 72 311 063.00 | 73 654 290.00 | | 72 311 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 912.00 | |
FX Taxes, duties, and similar payments | | | -323.00 | |
GF Total Operating Expenses (II) | | | 17 589.00 | |
GG - OPERATING RESULT (I - II) | | | -17 589.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 445 000.00 | |
GL Other interest and similar income | | | 1 534 052.00 | |
GP Total financial income (V) | | | 4 979 052.00 | |
GR Interest and similar expenses | | | 6 486 459.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 6 486 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 507 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 524 996.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 26 785.00 | 40 200.00 | | 26 785.00 |
HH Total exceptional expenses (VIII) | 26 785.00 | 40 200.00 | | 26 785.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 785.00 | -40 200.00 | | -26 785.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 979 052.00 | 3 463 946.00 | | 4 979 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 530 833.00 | 5 931 078.00 | | 6 530 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 551 781.00 | -2 467 132.00 | | -1 551 781.00 |
| |
| 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 | 32 856 223.00 | | | 32 856 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 624 817.00 | |
I4 DECREASES Grand Total | | | 32 856 223.00 | |
IO DECREASES Total including other intangible assets | | | 231 406.00 | |
KD ACQUISITIONS Total including other intangible assets | 231 406.00 | | | 231 406.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 624 817.00 | | | 32 624 817.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 231 406.00 | | | 231 406.00 |
PE DEPRECIATION Total including other intangible assets | 231 406.00 | | | 231 406.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 421 653.00 | 26 785.00 | | 1 421 653.00 |
7C Grand total | 1 421 653.00 | 26 785.00 | | 1 421 653.00 |
| |
| 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 | 6 494 372.00 | 3 878 000.00 | 2 616 372.00 | 6 494 372.00 |
8A Miscellaneous Loans and Financial Debts | 66 824 586.00 | 3 328 567.00 | 63 496 019.00 | 66 824 586.00 |
8B Suppliers and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 2 022.00 | 2 022.00 | | 2 022.00 |
VC Group and associates | 33 358 472.00 | 33 358 472.00 | | 33 358 472.00 |
VI Group and Associates | 4 822 862.00 | 4 822 862.00 | | 4 822 862.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 113.00 | 113.00 | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 360 607.00 | 33 360 607.00 | | 33 360 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 144 821.00 | 12 032 429.00 | 66 112 391.00 | 78 144 821.00 |
