| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 500 000.00 | | 5 500 000.00 | 5 500 000.00 |
BX Customers and related accounts | 42 000.00 | | 42 000.00 | 42 000.00 |
BZ Other receivables | 413 523.00 | | 413 523.00 | 413 523.00 |
CF Cash and cash equivalents | 108 617.00 | | 108 617.00 | 108 617.00 |
CJ TOTAL (II) | 564 140.00 | | 564 140.00 | 564 140.00 |
CO Grand total (0 to V) | 6 064 140.00 | | 6 064 140.00 | 6 064 140.00 |
CR Shares due in more than one year | 405 109.00 | | | 405 109.00 |
CU Other investments | 5 500 000.00 | | 5 500 000.00 | 5 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 025 000.00 | 2 025 000.00 | | 2 025 000.00 |
DD Legal reserve (1) | 5 440.00 | | | 5 440.00 |
DG Other reserves | 103 359.00 | | | 103 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 264 194.00 | 108 799.00 | | 264 194.00 |
DL TOTAL (I) | 2 397 993.00 | 2 133 799.00 | | 2 397 993.00 |
DP Provisions for Risks | 34 704.00 | 16 500.00 | | 34 704.00 |
DR TOTAL (IV) | 34 704.00 | 16 500.00 | | 34 704.00 |
DS Convertible Bond Issues | 1 375 000.00 | 1 375 000.00 | | 1 375 000.00 |
DU Loans and Debts from Credit Institutions (3) | 2 181 093.00 | 2 469 112.00 | | 2 181 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48.00 | | | 48.00 |
DX Trade payables and related accounts | 74 672.00 | 112 337.00 | | 74 672.00 |
EA Other liabilities | 629.00 | 629.00 | | 629.00 |
EC TOTAL (IV) | 3 631 443.00 | 3 957 079.00 | | 3 631 443.00 |
EE Grand total (I to V) | 6 064 140.00 | 6 107 378.00 | | 6 064 140.00 |
EG Accrued income and payables due within one year | 1 616 089.00 | 467 794.00 | | 1 616 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 210 000.00 | | 210 000.00 | 210 000.00 |
FJ Net sales | 210 000.00 | | 210 000.00 | 210 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 210 000.00 | |
FW Other purchases and external expenses | | | 237 644.00 | |
FX Taxes, duties, and similar payments | | | | |
GB Operating Expenses - Provisions | | | 1.00 | |
GF Total Operating Expenses (II) | | | 237 644.00 | |
GG - OPERATING RESULT (I - II) | | | -27 644.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 399 000.00 | |
GL Other interest and similar income | | | 2 823.00 | |
GP Total financial income (V) | | | 401 823.00 | |
GR Interest and similar expenses | | | 91 781.00 | |
GU Total financial expenses (VI) | | | 91 781.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 310 042.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 282 398.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 18 204.00 | 16 500.00 | | 18 204.00 |
HH Total exceptional expenses (VIII) | 18 204.00 | 16 500.00 | | 18 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 204.00 | -16 500.00 | | -18 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 611 823.00 | 682 174.00 | | 611 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 629.00 | 573 375.00 | | 347 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 264 194.00 | 108 799.00 | | 264 194.00 |
| |
| 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 | 5 500 000.00 | | | 5 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 500 000.00 | |
I4 DECREASES Grand Total | | | 5 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 500 000.00 | | | 5 500 000.00 |
| |
| 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 | 1 375 000.00 | 73 932.00 | 1 301 068.00 | 1 375 000.00 |
8B Suppliers and Related Accounts | 74 672.00 | 74 672.00 | | 74 672.00 |
8K Other liabilities (including liabilities related to repo transactions) | 629.00 | 629.00 | | 629.00 |
UX Other trade receivables | 42 000.00 | 42 000.00 | | 42 000.00 |
VB VAT | 8 413.00 | 8 413.00 | | 8 413.00 |
VC Group and associates | 405 109.00 | | 405 109.00 | 405 109.00 |
VH Loans with a maturity of more than one year at origin | 2 181 093.00 | 1 466 807.00 | 569 142.00 | 2 181 093.00 |
VI Group and Associates | 48.00 | 48.00 | | 48.00 |
VK Loans repaid during the year | 142 857.00 | | | 142 857.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 455 522.00 | 50 413.00 | 405 109.00 | 455 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 631 442.00 | 1 616 089.00 | 1 870 210.00 | 3 631 442.00 |
