| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 633 221.00 | | 633 221.00 | 633 221.00 |
BD Other fixed assets | 84.00 | | 84.00 | 84.00 |
BH Other financial assets | 10 807 245.00 | | 10 807 245.00 | 10 807 245.00 |
BJ TOTAL (I) | 17 181 815.00 | | 17 181 815.00 | 17 181 815.00 |
BX Customers and related accounts | 2 927.00 | | 2 927.00 | 2 927.00 |
BZ Other receivables | 253 920.00 | | 253 920.00 | 253 920.00 |
CF Cash and cash equivalents | 160 443.00 | | 160 443.00 | 160 443.00 |
CH Prepaid expenses | 1 800.00 | | 1 800.00 | 1 800.00 |
CJ TOTAL (II) | 419 090.00 | | 419 090.00 | 419 090.00 |
CM Bond redemption premiums (IV) | 1 281 506.00 | | 1 281 506.00 | 1 281 506.00 |
CO Grand total (0 to V) | 18 900 627.00 | | 18 900 627.00 | 18 900 627.00 |
CP Shares due in less than one year | 11 440 467.00 | | | 11 440 467.00 |
CU Other investments | 5 741 264.00 | | 5 741 264.00 | 5 741 264.00 |
CW Deferred expenses or loan issuance costs | 18 216.00 | | 18 216.00 | 18 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 433 019.00 | 9 433 019.00 | | 9 433 019.00 |
DD Legal reserve (1) | 35 409.00 | 35 409.00 | | 35 409.00 |
DH Retained earnings | -2 792 595.00 | -2 870 267.00 | | -2 792 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 412 200.00 | 77 672.00 | | 412 200.00 |
DL TOTAL (I) | 7 088 033.00 | 6 675 833.00 | | 7 088 033.00 |
DS Convertible Bond Issues | 8 216 571.00 | 8 216 751.00 | | 8 216 571.00 |
DU Loans and Debts from Credit Institutions (3) | 3 444 822.00 | 4 162 638.00 | | 3 444 822.00 |
DX Trade payables and related accounts | 61 659.00 | 32 793.00 | | 61 659.00 |
DY Tax and social security liabilities | 88 162.00 | 49 808.00 | | 88 162.00 |
EA Other liabilities | 1 380.00 | 1 380.00 | | 1 380.00 |
EC TOTAL (IV) | 11 812 594.00 | 12 463 370.00 | | 11 812 594.00 |
EE Grand total (I to V) | 18 900 627.00 | 19 139 203.00 | | 18 900 627.00 |
EG Accrued income and payables due within one year | 11 812 594.00 | 925 212.00 | | 11 812 594.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 336 000.00 | | 336 000.00 | 336 000.00 |
FJ Net sales | 336 000.00 | | 336 000.00 | 336 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 184.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 337 187.00 | |
FW Other purchases and external expenses | | | 303 051.00 | |
FX Taxes, duties, and similar payments | | | 8 849.00 | |
FY Salaries and Wages | | | 73 424.00 | |
FZ Social Security Contributions | | | 29 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 464.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 428 864.00 | |
GG - OPERATING RESULT (I - II) | | | -91 676.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 766 018.00 | |
GM Reversals of provisions and transfers of expenses | | | 304 463.00 | |
GP Total financial income (V) | | | 1 070 481.00 | |
GQ Financial allocations to depreciation and provisions | | | 465 423.00 | |
GR Interest and similar expenses | | | 286 406.00 | |
GU Total financial expenses (VI) | | | 751 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 318 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 226 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -185 225.00 | -189 290.00 | | -185 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 407 668.00 | 1 025 356.00 | | 1 407 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 995 468.00 | 947 684.00 | | 995 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 412 200.00 | 77 672.00 | | 412 200.00 |
| |
| 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 | 17 441 127.00 | | 815 844.00 | 17 441 127.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 075 157.00 | 17 181 815.00 | |
I4 DECREASES Grand Total | | 1 075 157.00 | 17 181 815.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 441 127.00 | | 815 844.00 | 17 441 127.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 779 609.00 | | 479 887.00 | 1 779 609.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 779 609.00 | | 479 887.00 | 1 779 609.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 304 463.00 | | 304 463.00 | 304 463.00 |
7C Grand total | 304 463.00 | | 304 463.00 | 304 463.00 |
| |
| 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 | 8 216 571.00 | 8 216 571.00 | | 8 216 571.00 |
8B Suppliers and Related Accounts | 61 659.00 | 61 659.00 | | 61 659.00 |
8E Income Taxes | 81 628.00 | 81 628.00 | | 81 628.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 380.00 | 1 380.00 | | 1 380.00 |
UL Receivables related to investments | 633 221.00 | 633 221.00 | | 633 221.00 |
UT Other financial assets | 10 807 245.00 | 10 807 245.00 | | 10 807 245.00 |
UX Other trade receivables | 2 927.00 | 2 927.00 | | 2 927.00 |
VB VAT | 19 271.00 | 19 271.00 | | 19 271.00 |
VC Group and associates | 234 649.00 | 234 649.00 | | 234 649.00 |
VG Loans with a maturity of up to one year at origin | 1 444 822.00 | 1 444 822.00 | | 1 444 822.00 |
VH Loans with a maturity of more than one year at origin | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
VK Loans repaid during the year | 714 000.00 | | | 714 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 446.00 | 446.00 | | 446.00 |
VS Prepaid expenses | 1 800.00 | 1 800.00 | | 1 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 699 113.00 | 11 699 113.00 | | 11 699 113.00 |
VW VAT | 6 088.00 | 6 088.00 | | 6 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 812 594.00 | 11 812 594.00 | | 11 812 594.00 |
