| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 110 109.00 | | 6 110 109.00 | 6 110 109.00 |
BZ Other receivables | 103 991.00 | | 103 991.00 | 103 991.00 |
CF Cash and cash equivalents | 7 749.00 | | 7 749.00 | 7 749.00 |
CJ TOTAL (II) | 111 740.00 | | 111 740.00 | 111 740.00 |
CO Grand total (0 to V) | 6 221 849.00 | | 6 221 849.00 | 6 221 849.00 |
CU Other investments | 6 110 109.00 | | 6 110 109.00 | 6 110 109.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | 2 200 000.00 | | 2 500 000.00 |
DB Share, merger, contribution premiums, etc. | 75 000.00 | | | 75 000.00 |
DD Legal reserve (1) | 23 426.00 | 23 426.00 | | 23 426.00 |
DH Retained earnings | -277 757.00 | -187 755.00 | | -277 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -73 588.00 | -90 002.00 | | -73 588.00 |
DK Regulated provisions | 161 398.00 | 161 398.00 | | 161 398.00 |
DL TOTAL (I) | 2 408 479.00 | 2 107 068.00 | | 2 408 479.00 |
DP Provisions for Risks | 83 800.00 | 79 700.00 | | 83 800.00 |
DR TOTAL (IV) | 83 800.00 | 79 700.00 | | 83 800.00 |
DS Convertible Bond Issues | | 401 096.00 | | |
DU Loans and Debts from Credit Institutions (3) | 50.00 | | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 696 290.00 | 3 603 808.00 | | 3 696 290.00 |
DX Trade payables and related accounts | 18 660.00 | 19 636.00 | | 18 660.00 |
EA Other liabilities | 14 569.00 | | | 14 569.00 |
EC TOTAL (IV) | 3 729 569.00 | 4 024 540.00 | | 3 729 569.00 |
EE Grand total (I to V) | 6 221 849.00 | 6 211 307.00 | | 6 221 849.00 |
EI Including equity loans | 3 696 290.00 | | | 3 696 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 605.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 100.00 | |
GF Total Operating Expenses (II) | | | 25 705.00 | |
GG - OPERATING RESULT (I - II) | | | -25 705.00 | |
GK Income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 47 887.00 | |
GU Total financial expenses (VI) | | | 47 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | 7.00 | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 591.00 | 90 009.00 | | 73 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -73 588.00 | -90 002.00 | | -73 588.00 |
| |
| 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 | 6 110 109.00 | | | 6 110 109.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 110 109.00 | |
I4 DECREASES Grand Total | | | 6 110 109.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 110 109.00 | | | 6 110 109.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 161 398.00 | | | 161 398.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 79 700.00 | 4 100.00 | | 79 700.00 |
7C Grand total | 241 098.00 | 4 100.00 | | 241 098.00 |
| |
| 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 | 18 660.00 | 18 660.00 | | 18 660.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 569.00 | 14 569.00 | | 14 569.00 |
VB VAT | 38 991.00 | 38 991.00 | | 38 991.00 |
VH Loans with a maturity of more than one year at origin | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 3 696 290.00 | 3 696 290.00 | | 3 696 290.00 |
VN Other taxes, similar payments | 65 000.00 | 65 000.00 | | 65 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 991.00 | 103 991.00 | | 103 991.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 729 569.00 | 3 729 569.00 | | 3 729 569.00 |
