| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BD Other fixed assets | 15 180 444.00 | | 15 180 444.00 | 15 180 444.00 |
BJ TOTAL (I) | 108 918 831.00 | | 108 918 831.00 | 108 918 831.00 |
BX Customers and related accounts | 71 679.00 | | 71 679.00 | 71 679.00 |
BZ Other receivables | 37 446 112.00 | | 37 446 112.00 | 37 446 112.00 |
CF Cash and cash equivalents | 100 948.00 | | 100 948.00 | 100 948.00 |
CJ TOTAL (II) | 37 618 738.00 | | 37 618 738.00 | 37 618 738.00 |
CO Grand total (0 to V) | 146 537 569.00 | | 146 537 569.00 | 146 537 569.00 |
CU Other investments | 93 738 387.00 | | 93 738 387.00 | 93 738 387.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000 000.00 | 10 000.00 | | 11 000 000.00 |
DH Retained earnings | 1 181 798.00 | -422 287.00 | | 1 181 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 929 591.00 | -3 405 915.00 | | -2 929 591.00 |
DL TOTAL (I) | 9 252 207.00 | -3 818 202.00 | | 9 252 207.00 |
DS Convertible Bond Issues | | 3 439 078.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 87 079 458.00 | 86 573 065.00 | | 87 079 458.00 |
DX Trade payables and related accounts | 105 330.00 | 398 246.00 | | 105 330.00 |
EA Other liabilities | 50 100 574.00 | 60 097 320.00 | | 50 100 574.00 |
EC TOTAL (IV) | 137 285 363.00 | 150 507 710.00 | | 137 285 363.00 |
EE Grand total (I to V) | 146 537 569.00 | 146 689 507.00 | | 146 537 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 97 240.00 | |
FX Taxes, duties, and similar payments | | | 1 186.00 | |
GF Total Operating Expenses (II) | | | 98 426.00 | |
GG - OPERATING RESULT (I - II) | | | -98 426.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 456 661.00 | |
GL Other interest and similar income | | | 390 704.00 | |
GP Total financial income (V) | | | 847 365.00 | |
GR Interest and similar expenses | | | 3 678 512.00 | |
GU Total financial expenses (VI) | | | 3 678 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 831 147.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 929 573.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 18.00 | 246 000.00 | | 18.00 |
HH Total exceptional expenses (VIII) | 18.00 | 246 000.00 | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | -246 000.00 | | -18.00 |
HL TOTAL REVENUE (I + III + V + VII) | 847 365.00 | 705 096.00 | | 847 365.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 776 956.00 | 4 111 012.00 | | 3 776 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 929 591.00 | -3 405 915.00 | | -2 929 591.00 |
| |
| 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 | 108 957 349.00 | | 76 272.00 | 108 957 349.00 |
I3 DECREASES Total Financial Fixed Assets | | 114 789.00 | 108 918 831.00 | |
I4 DECREASES Grand Total | | 114 789.00 | 108 918 831.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 108 957 349.00 | | 76 272.00 | 108 957 349.00 |
| |
| 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 | 87 079 458.00 | 506 393.00 | 86 573 065.00 | 87 079 458.00 |
8B Suppliers and Related Accounts | 105 330.00 | 105 330.00 | | 105 330.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 495 250.00 | 2 495 250.00 | | 2 495 250.00 |
UX Other trade receivables | 71 679.00 | 71 679.00 | | 71 679.00 |
VC Group and associates | 37 446 112.00 | 37 446 112.00 | | 37 446 112.00 |
VI Group and Associates | 47 605 324.00 | 47 605 324.00 | | 47 605 324.00 |
VK Loans repaid during the year | 2 932 685.00 | | | 2 932 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 517 790.00 | 37 517 790.00 | | 37 517 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 285 363.00 | 50 712 298.00 | 86 573 065.00 | 137 285 363.00 |
