| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 37 575 346.00 | | 37 575 346.00 | 37 575 346.00 |
BX Customers and related accounts | 6 480.00 | | 6 480.00 | 6 480.00 |
BZ Other receivables | 3 406 196.00 | | 3 406 196.00 | 3 406 196.00 |
CF Cash and cash equivalents | 2 993 898.00 | | 2 993 898.00 | 2 993 898.00 |
CH Prepaid expenses | 9 774.00 | | 9 774.00 | 9 774.00 |
CJ TOTAL (II) | 6 416 348.00 | | 6 416 348.00 | 6 416 348.00 |
CO Grand total (0 to V) | 43 991 694.00 | | 43 991 694.00 | 43 991 694.00 |
CU Other investments | 37 575 331.00 | | 37 575 331.00 | 37 575 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 934 941.00 | 17 000 000.00 | | 17 934 941.00 |
DB Share, merger, contribution premiums, etc. | 1 393 062.00 | | | 1 393 062.00 |
DD Legal reserve (1) | 303 487.00 | 198 145.00 | | 303 487.00 |
DH Retained earnings | -5 160 439.00 | 6 659 059.00 | | -5 160 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 570 119.00 | 2 106 844.00 | | 5 570 119.00 |
DK Regulated provisions | 352 594.00 | 279 785.00 | | 352 594.00 |
DL TOTAL (I) | 20 393 764.00 | 26 243 833.00 | | 20 393 764.00 |
DS Convertible Bond Issues | 5 903 434.00 | 5 466 142.00 | | 5 903 434.00 |
DU Loans and Debts from Credit Institutions (3) | 14 014 700.00 | 6 799 384.00 | | 14 014 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 627 101.00 | 16 524.00 | | 3 627 101.00 |
DX Trade payables and related accounts | 51 615.00 | 41 294.00 | | 51 615.00 |
DY Tax and social security liabilities | 1 080.00 | 246 440.00 | | 1 080.00 |
EC TOTAL (IV) | 23 597 930.00 | 12 569 785.00 | | 23 597 930.00 |
EE Grand total (I to V) | 43 991 694.00 | 38 813 617.00 | | 43 991 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 385 800.00 | | 385 800.00 | 385 800.00 |
FJ Net sales | 385 800.00 | | 385 800.00 | 385 800.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 385 802.00 | |
FW Other purchases and external expenses | | | 614 745.00 | |
GF Total Operating Expenses (II) | | | 614 745.00 | |
GG - OPERATING RESULT (I - II) | | | -228 943.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 200 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 20 449.00 | |
GP Total financial income (V) | | | 6 220 449.00 | |
GR Interest and similar expenses | | | 568 043.00 | |
GU Total financial expenses (VI) | | | 568 043.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 652 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 423 463.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 72 809.00 | 74 530.00 | | 72 809.00 |
HH Total exceptional expenses (VIII) | 72 809.00 | 74 530.00 | | 72 809.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72 809.00 | -74 530.00 | | -72 809.00 |
HK Income tax | -219 465.00 | -183 040.00 | | -219 465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 606 251.00 | 3 003 823.00 | | 6 606 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 036 132.00 | 896 979.00 | | 1 036 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 570 119.00 | 2 106 844.00 | | 5 570 119.00 |
| |
| 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 | 37 575 346.00 | | | 37 575 346.00 |
I3 DECREASES Total Financial Fixed Assets | 37 575 346.00 | | | 37 575 346.00 |
I4 DECREASES Grand Total | 37 575 346.00 | | | 37 575 346.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 575 346.00 | | | 37 575 346.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 279 785.00 | 72 809.00 | | 279 785.00 |
7C Grand total | 279 785.00 | 72 809.00 | | 279 785.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 5 903 434.00 | | | 5 903 434.00 |
8B Suppliers and Related Accounts | 51 615.00 | 51 615.00 | | 51 615.00 |
UX Other trade receivables | 6 480.00 | 6 480.00 | | 6 480.00 |
VB VAT | 12 542.00 | 12 542.00 | | 12 542.00 |
VC Group and associates | 2 863 611.00 | 2 863 611.00 | | 2 863 611.00 |
VH Loans with a maturity of more than one year at origin | 14 014 700.00 | 2 014 700.00 | 8 000 000.00 | 14 014 700.00 |
VI Group and Associates | 3 627 101.00 | 3 627 101.00 | | 3 627 101.00 |
VJ Loans taken out during the year | 14 000 000.00 | | | 14 000 000.00 |
VK Loans repaid during the year | 6 792 448.00 | | | 6 792 448.00 |
VM Income taxes | 530 043.00 | 530 043.00 | | 530 043.00 |
VS Prepaid expenses | 9 774.00 | 9 774.00 | | 9 774.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 422 450.00 | 3 422 450.00 | | 3 422 450.00 |
VW VAT | 1 080.00 | 1 080.00 | | 1 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 597 930.00 | 5 694 496.00 | 8 000 000.00 | 23 597 930.00 |
