| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BH Other financial assets | 1 712.00 | | 1 712.00 | 1 712.00 |
BJ TOTAL (I) | 11 903 453.00 | | 11 903 453.00 | 11 903 453.00 |
BZ Other receivables | 352 876.00 | | 352 876.00 | 352 876.00 |
CF Cash and cash equivalents | 11 617.00 | | 11 617.00 | 11 617.00 |
CJ TOTAL (II) | 364 493.00 | | 364 493.00 | 364 493.00 |
CO Grand total (0 to V) | 12 267 946.00 | | 12 267 946.00 | 12 267 946.00 |
CP Shares due in less than one year | 1 712.00 | | | 1 712.00 |
CU Other investments | 11 898 741.00 | | 11 898 741.00 | 11 898 741.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 151 000.00 | 2 151 000.00 | | 2 151 000.00 |
DD Legal reserve (1) | 118 397.00 | 85 484.00 | | 118 397.00 |
DG Other reserves | 2 249 547.00 | 1 624 187.00 | | 2 249 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -101 003.00 | 658 273.00 | | -101 003.00 |
DK Regulated provisions | 80 177.00 | 53 908.00 | | 80 177.00 |
DL TOTAL (I) | 4 498 118.00 | 4 572 852.00 | | 4 498 118.00 |
DS Convertible Bond Issues | 300 000.00 | 300 000.00 | | 300 000.00 |
DT Other Bond Issues | | 18 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 7 372 059.00 | 7 424 155.00 | | 7 372 059.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 168.00 | 51 927.00 | | 86 168.00 |
DX Trade payables and related accounts | 8 900.00 | 4 764.00 | | 8 900.00 |
DY Tax and social security liabilities | 2 700.00 | | | 2 700.00 |
EC TOTAL (IV) | 7 769 827.00 | 7 798 846.00 | | 7 769 827.00 |
EE Grand total (I to V) | 12 267 946.00 | 12 371 698.00 | | 12 267 946.00 |
EG Accrued income and payables due within one year | 2 562 778.00 | 1 179 499.00 | | 2 562 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 42 010.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 42 010.00 | |
GG - OPERATING RESULT (I - II) | | | -42 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 57 883.00 | |
GL Other interest and similar income | | | 3 612.00 | |
GP Total financial income (V) | | | 61 495.00 | |
GR Interest and similar expenses | | | 120 952.00 | |
GU Total financial expenses (VI) | | | 120 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -101 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 26 269.00 | 26 269.00 | | 26 269.00 |
HH Total exceptional expenses (VIII) | 26 269.00 | 26 269.00 | | 26 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 269.00 | -26 269.00 | | -26 269.00 |
HK Income tax | -26 733.00 | -49 087.00 | | -26 733.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 495.00 | 800 799.00 | | 61 495.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 498.00 | 142 526.00 | | 162 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -101 003.00 | 658 273.00 | | -101 003.00 |
| |
| 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 | 11 903 453.00 | | | 11 903 453.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 903 453.00 | |
I4 DECREASES Grand Total | | | 11 903 453.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 903 453.00 | | | 11 903 453.00 |
| |
| 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 | 300 000.00 | | 300 000.00 | 300 000.00 |
8B Suppliers and Related Accounts | 8 900.00 | 8 900.00 | | 8 900.00 |
UT Other financial assets | 1 712.00 | 1 712.00 | | 1 712.00 |
VC Group and associates | 297 988.00 | 297 988.00 | | 297 988.00 |
VG Loans with a maturity of up to one year at origin | 8 961.00 | 8 961.00 | | 8 961.00 |
VH Loans with a maturity of more than one year at origin | 7 363 098.00 | 2 456 049.00 | 4 907 049.00 | 7 363 098.00 |
VI Group and Associates | 86 168.00 | 86 168.00 | | 86 168.00 |
VK Loans repaid during the year | 52 348.00 | | | 52 348.00 |
VM Income taxes | 54 092.00 | 54 092.00 | | 54 092.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 700.00 | 2 700.00 | | 2 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 796.00 | 796.00 | | 796.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 354 588.00 | 354 588.00 | | 354 588.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 769 827.00 | 2 562 778.00 | 5 207 049.00 | 7 769 827.00 |
