| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 170 000.00 | | 14 170 000.00 | 14 170 000.00 |
CF Cash and cash equivalents | 530 047.00 | | 530 047.00 | 530 047.00 |
CJ TOTAL (II) | 530 047.00 | | 530 047.00 | 530 047.00 |
CO Grand total (0 to V) | 14 700 047.00 | | 14 700 047.00 | 14 700 047.00 |
CU Other investments | 14 170 000.00 | | 14 170 000.00 | 14 170 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
DD Legal reserve (1) | 147 638.00 | 87 261.00 | | 147 638.00 |
DG Other reserves | 1 955 071.00 | 1 657 909.00 | | 1 955 071.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 127 315.00 | 1 207 540.00 | | 1 127 315.00 |
DK Regulated provisions | 127 500.00 | 93 500.00 | | 127 500.00 |
DL TOTAL (I) | 8 357 524.00 | 8 046 209.00 | | 8 357 524.00 |
DP Provisions for Risks | 658 497.00 | 458 247.00 | | 658 497.00 |
DR TOTAL (IV) | 658 497.00 | 458 247.00 | | 658 497.00 |
DS Convertible Bond Issues | 3 123 750.00 | 3 123 750.00 | | 3 123 750.00 |
DU Loans and Debts from Credit Institutions (3) | 2 550 370.00 | 3 692 203.00 | | 2 550 370.00 |
DX Trade payables and related accounts | 9 905.00 | 12 150.00 | | 9 905.00 |
EC TOTAL (IV) | 5 684 025.00 | 6 828 103.00 | | 5 684 025.00 |
EE Grand total (I to V) | 14 700 047.00 | 15 332 559.00 | | 14 700 047.00 |
EG Accrued income and payables due within one year | 1 284 025.00 | 1 290 603.00 | | 1 284 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 10 045.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 200 250.00 | |
GF Total Operating Expenses (II) | | | 210 295.00 | |
GG - OPERATING RESULT (I - II) | | | -210 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 619 138.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 619 138.00 | |
GR Interest and similar expenses | | | 247 528.00 | |
GU Total financial expenses (VI) | | | 247 528.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 371 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 161 315.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 34 000.00 | 34 000.00 | | 34 000.00 |
HH Total exceptional expenses (VIII) | 34 000.00 | 34 000.00 | | 34 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34 000.00 | -34 000.00 | | -34 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 619 139.00 | 1 705 027.00 | | 1 619 139.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 491 824.00 | 497 487.00 | | 491 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 127 315.00 | 1 207 540.00 | | 1 127 315.00 |
| |
| 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 | 14 170 000.00 | | | 14 170 000.00 |
I4 DECREASES Grand Total | | | 14 170 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 170 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 170 000.00 | | | 14 170 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 93 500.00 | 34 000.00 | | 93 500.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 458 247.00 | 200 250.00 | | 458 247.00 |
7C Grand total | 551 747.00 | 234 250.00 | | 551 747.00 |
UE of which provisions and reversals: - Operating | | 200 250.00 | | |
UG - Financial | | 34 000.00 | | |
| |
| 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 | 3 123 750.00 | 123 750.00 | 3 000 000.00 | 3 123 750.00 |
8B Suppliers and Related Accounts | 9 905.00 | 9 905.00 | | 9 905.00 |
VH Loans with a maturity of more than one year at origin | 2 550 370.00 | 1 150 370.00 | 1 400 000.00 | 2 550 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 684 025.00 | 1 284 025.00 | 4 400 000.00 | 5 684 025.00 |
