| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 52 500.00 | | 52 500.00 | 52 500.00 |
BJ TOTAL (I) | 4 170 696.00 | 617 000.00 | 3 553 696.00 | 4 170 696.00 |
BZ Other receivables | 40 552.00 | | 40 552.00 | 40 552.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 59 948.00 | | 59 948.00 | 59 948.00 |
CJ TOTAL (II) | 100 500.00 | | 100 500.00 | 100 500.00 |
CO Grand total (0 to V) | 4 285 969.00 | 617 000.00 | 3 668 969.00 | 4 285 969.00 |
CU Other investments | 4 118 196.00 | 617 000.00 | 3 501 196.00 | 4 118 196.00 |
CW Deferred expenses or loan issuance costs | 14 772.00 | | 14 772.00 | 14 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 150 000.00 | 1 150 000.00 | | 1 150 000.00 |
DD Legal reserve (1) | 67 865.00 | 44 879.00 | | 67 865.00 |
DG Other reserves | 1 289 391.00 | 852 661.00 | | 1 289 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -295 641.00 | 459 716.00 | | -295 641.00 |
DL TOTAL (I) | 2 211 615.00 | 2 507 256.00 | | 2 211 615.00 |
DS Convertible Bond Issues | 259 375.00 | 500 000.00 | | 259 375.00 |
DU Loans and Debts from Credit Institutions (3) | 1 030 412.00 | 1 372 857.00 | | 1 030 412.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 039.00 | 57 096.00 | | 82 039.00 |
DX Trade payables and related accounts | 4 334.00 | 4 042.00 | | 4 334.00 |
DY Tax and social security liabilities | 40 764.00 | 33 881.00 | | 40 764.00 |
EA Other liabilities | 40 430.00 | 40 030.00 | | 40 430.00 |
EC TOTAL (IV) | 1 457 354.00 | 2 007 906.00 | | 1 457 354.00 |
EE Grand total (I to V) | 3 668 969.00 | 4 515 161.00 | | 3 668 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 165 321.00 | | 165 321.00 | 165 321.00 |
FJ Net sales | 165 321.00 | | 165 321.00 | 165 321.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 165 323.00 | |
FW Other purchases and external expenses | | | 49 067.00 | |
FX Taxes, duties, and similar payments | | | 859.00 | |
FY Salaries and Wages | | | 59 803.00 | |
FZ Social Security Contributions | | | 21 522.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 924.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 136 175.00 | |
GG - OPERATING RESULT (I - II) | | | 29 148.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 668.00 | |
GL Other interest and similar income | | | 153.00 | |
GP Total financial income (V) | | | 350 821.00 | |
GQ Financial allocations to depreciation and provisions | | | 617 000.00 | |
GR Interest and similar expenses | | | 70 509.00 | |
GU Total financial expenses (VI) | | | 687 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -336 689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -307 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HF Exceptional expenses on capital transactions | | 238.00 | | |
HH Total exceptional expenses (VIII) | | 238.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 762.00 | | |
HK Income tax | -11 899.00 | -14 645.00 | | -11 899.00 |
HL TOTAL REVENUE (I + III + V + VII) | 516 144.00 | 689 982.00 | | 516 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 811 785.00 | 230 266.00 | | 811 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -295 641.00 | 459 716.00 | | -295 641.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 82 039.00 | 82 039.00 | | 82 039.00 |
8B Suppliers and Related Accounts | 4 334.00 | 4 334.00 | | 4 334.00 |
8D Social Security and Other Social Organizations | 40 764.00 | 40 764.00 | | 40 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 430.00 | 40 430.00 | | 40 430.00 |
UT Other financial assets | 52 500.00 | | 52 500.00 | 52 500.00 |
VG Loans with a maturity of up to one year at origin | 1 289 787.00 | 671 179.00 | 618 608.00 | 1 289 787.00 |
VS Prepaid expenses | 40 552.00 | 40 552.00 | | 40 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 052.00 | 40 552.00 | 52 500.00 | 93 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 457 354.00 | 838 746.00 | 618 608.00 | 1 457 354.00 |
