| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 305.00 | | 305.00 | 305.00 |
BD Other fixed assets | 4 370.00 | | 4 370.00 | 4 370.00 |
BJ TOTAL (I) | 3 824 692.00 | | 3 824 692.00 | 3 824 692.00 |
BZ Other receivables | 107 492.00 | | 107 492.00 | 107 492.00 |
CF Cash and cash equivalents | 18 863.00 | | 18 863.00 | 18 863.00 |
CJ TOTAL (II) | 126 355.00 | | 126 355.00 | 126 355.00 |
CO Grand total (0 to V) | 3 951 047.00 | | 3 951 047.00 | 3 951 047.00 |
CP Shares due in less than one year | 305.00 | | | 305.00 |
CU Other investments | 3 820 017.00 | | 3 820 017.00 | 3 820 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 655 456.00 | 655 456.00 | | 655 456.00 |
DD Legal reserve (1) | 65 546.00 | 65 546.00 | | 65 546.00 |
DG Other reserves | 1 359 241.00 | 1 359 241.00 | | 1 359 241.00 |
DH Retained earnings | -103 079.00 | -49 999.00 | | -103 079.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 114.00 | -53 080.00 | | -67 114.00 |
DL TOTAL (I) | 1 910 050.00 | 1 977 164.00 | | 1 910 050.00 |
DS Convertible Bond Issues | 484 240.00 | 484 240.00 | | 484 240.00 |
DU Loans and Debts from Credit Institutions (3) | 1 011 870.00 | 1 209 059.00 | | 1 011 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 512 061.00 | 100.00 | | 512 061.00 |
DX Trade payables and related accounts | 32 826.00 | 5 757.00 | | 32 826.00 |
EC TOTAL (IV) | 2 040 997.00 | 1 699 157.00 | | 2 040 997.00 |
EE Grand total (I to V) | 3 951 047.00 | 3 676 320.00 | | 3 951 047.00 |
EG Accrued income and payables due within one year | 2 040 997.00 | 1 699 157.00 | | 2 040 997.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 33 399.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 288.00 | |
FX Taxes, duties, and similar payments | | | 374.00 | |
GE Other Expenses | | | 3 855.00 | |
GF Total Operating Expenses (II) | | | 18 517.00 | |
GG - OPERATING RESULT (I - II) | | | -18 517.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 48 575.00 | |
GU Total financial expenses (VI) | | | 48 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 29.00 | | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29.00 | | | -29.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7.00 | 3 925.00 | | 7.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 120.00 | 57 005.00 | | 67 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 114.00 | -53 080.00 | | -67 114.00 |
| |
| 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 | 484 240.00 | 484 240.00 | | 484 240.00 |
8A Miscellaneous Loans and Financial Debts | 511 961.00 | 511 961.00 | | 511 961.00 |
8B Suppliers and Related Accounts | 32 826.00 | 32 826.00 | | 32 826.00 |
UL Receivables related to investments | 305.00 | 305.00 | | 305.00 |
VG Loans with a maturity of up to one year at origin | 723.00 | 723.00 | | 723.00 |
VH Loans with a maturity of more than one year at origin | 1 011 147.00 | 1 011 147.00 | | 1 011 147.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VJ Loans taken out during the year | 163 635.00 | | | 163 635.00 |
VM Income taxes | 107 492.00 | 107 492.00 | | 107 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 797.00 | 107 797.00 | | 107 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 040 997.00 | 2 040 997.00 | | 2 040 997.00 |
