| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 267 700.00 | | 8 267 700.00 | 8 267 700.00 |
BZ Other receivables | 8 214 545.00 | | 8 214 545.00 | 8 214 545.00 |
CF Cash and cash equivalents | 988.00 | | 988.00 | 988.00 |
CJ TOTAL (II) | 8 215 533.00 | | 8 215 533.00 | 8 215 533.00 |
CO Grand total (0 to V) | 16 483 233.00 | | 16 483 233.00 | 16 483 233.00 |
CS Evaluated investments - equity method | 8 267 700.00 | | 8 267 700.00 | 8 267 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 103.00 | 10 000.00 | | 101 103.00 |
DB Share, merger, contribution premiums, etc. | 542 509.00 | | | 542 509.00 |
DH Retained earnings | -4 103.00 | | | -4 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -435 729.00 | -154 103.00 | | -435 729.00 |
DK Regulated provisions | 116 464.00 | 3 594.00 | | 116 464.00 |
DL TOTAL (I) | 320 244.00 | -140 509.00 | | 320 244.00 |
DS Convertible Bond Issues | 10 420 355.00 | 9 810 704.00 | | 10 420 355.00 |
DT Other Bond Issues | 8 335.00 | 350.00 | | 8 335.00 |
DW Advances and down payments received on current orders | 5 438 401.00 | 4 405 706.00 | | 5 438 401.00 |
DX Trade payables and related accounts | 295 898.00 | 569 614.00 | | 295 898.00 |
EC TOTAL (IV) | 16 162 990.00 | 14 786 374.00 | | 16 162 990.00 |
EE Grand total (I to V) | 16 483 233.00 | 14 645 866.00 | | 16 483 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 105 599.00 | |
FX Taxes, duties, and similar payments | | | 1 300.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 106 901.00 | |
GG - OPERATING RESULT (I - II) | | | -106 900.00 | |
GP Total financial income (V) | | | 94 106.00 | |
GU Total financial expenses (VI) | | | 310 065.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -215 959.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -322 859.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 112 870.00 | 3 594.00 | | 112 870.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -112 870.00 | -3 594.00 | | -112 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 106.00 | 3 760.00 | | 94 106.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 529 835.00 | 157 863.00 | | 529 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -435 729.00 | -154 103.00 | | -435 729.00 |
| |
| 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 | 5 942 637.00 | | 2 325 063.00 | 5 942 637.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 267 700.00 | |
I4 DECREASES Grand Total | | | 8 267 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 942 637.00 | | 2 325 063.00 | 5 942 637.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 594.00 | 112 870.00 | | 3 594.00 |
7C Grand total | 3 594.00 | 112 870.00 | | 3 594.00 |
UJ - Exceptional | | 112 870.00 | | |
| |
| 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 | 295 898.00 | 295 898.00 | | 295 898.00 |
UX Other trade receivables | 8 214 545.00 | 8 214 545.00 | | 8 214 545.00 |
VG Loans with a maturity of up to one year at origin | 8 335.00 | 8 335.00 | | 8 335.00 |
VH Loans with a maturity of more than one year at origin | 10 420 355.00 | 1 524 799.00 | 6 008 888.00 | 10 420 355.00 |
VI Group and Associates | 5 438 401.00 | 5 438 401.00 | | 5 438 401.00 |
VJ Loans taken out during the year | 2 100 000.00 | | | 2 100 000.00 |
VK Loans repaid during the year | 1 502 222.00 | | | 1 502 222.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 214 545.00 | 8 214 545.00 | | 8 214 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 162 990.00 | 7 267 434.00 | 6 008 888.00 | 16 162 990.00 |
