| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 80 144 865.00 | | 80 144 865.00 | 80 144 865.00 |
BX Customers and related accounts | 189 714.00 | | 189 714.00 | 189 714.00 |
BZ Other receivables | 3 466 729.00 | | 3 466 729.00 | 3 466 729.00 |
CF Cash and cash equivalents | 324 538.00 | | 324 538.00 | 324 538.00 |
CJ TOTAL (II) | 3 980 981.00 | | 3 980 981.00 | 3 980 981.00 |
CO Grand total (0 to V) | 84 125 846.00 | | 84 125 846.00 | 84 125 846.00 |
CU Other investments | 80 144 865.00 | | 80 144 865.00 | 80 144 865.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 055 641.00 | 65 055 641.00 | | 60 055 641.00 |
DH Retained earnings | -401 408.00 | -1 696 396.00 | | -401 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 111 926.00 | 1 694 988.00 | | -1 111 926.00 |
DL TOTAL (I) | 58 542 307.00 | 65 054 233.00 | | 58 542 307.00 |
DP Provisions for Risks | 930 868.00 | 550 062.00 | | 930 868.00 |
DR TOTAL (IV) | 930 869.00 | 550 062.00 | | 930 869.00 |
DS Convertible Bond Issues | 3 829 017.00 | 3 800 940.00 | | 3 829 017.00 |
DU Loans and Debts from Credit Institutions (3) | 3 157 773.00 | 3 826 035.00 | | 3 157 773.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 442 731.00 | 10 381 834.00 | | 17 442 731.00 |
DX Trade payables and related accounts | 188 930.00 | 71 252.00 | | 188 930.00 |
DY Tax and social security liabilities | 31 384.00 | 13 249.00 | | 31 384.00 |
EA Other liabilities | 2 835.00 | 180.00 | | 2 835.00 |
EC TOTAL (IV) | 24 652 671.00 | 18 093 490.00 | | 24 652 671.00 |
EE Grand total (I to V) | 84 125 846.00 | 83 697 785.00 | | 84 125 846.00 |
EG Accrued income and payables due within one year | 18 488 829.00 | 11 148 449.00 | | 18 488 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 236 884.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 236 892.00 | |
FW Other purchases and external expenses | | | 230 590.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 88 091.00 | |
GF Total Operating Expenses (II) | | | 318 680.00 | |
GG - OPERATING RESULT (I - II) | | | -81 788.00 | |
GL Other interest and similar income | | | 38 160.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 38 160.00 | |
GQ Financial allocations to depreciation and provisions | | | 380 806.00 | |
GR Interest and similar expenses | | | 360 771.00 | |
GU Total financial expenses (VI) | | | 741 576.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -703 416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -785 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 333 900.00 | | |
HH Total exceptional expenses (VIII) | | 333 900.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -333 900.00 | | |
HK Income tax | 326 722.00 | -2 426 093.00 | | 326 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 275 053.00 | 311 755.00 | | 275 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 386 979.00 | -1 383 233.00 | | 1 386 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 111 926.00 | 1 694 988.00 | | -1 111 926.00 |
| |
| 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 | 80 144 865.00 | | | 80 144 865.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80 144 865.00 | |
I4 DECREASES Grand Total | | | 80 144 865.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 144 865.00 | | | 80 144 865.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 550 062.00 | 380 806.00 | | 550 062.00 |
7C Grand total | 550 062.00 | 380 806.00 | | 550 062.00 |
UG - Financial | | 380 806.00 | | |
| |
| 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 | 3 829 017.00 | 129 019.00 | 3 699 998.00 | 3 829 017.00 |
8B Suppliers and Related Accounts | 188 930.00 | 188 930.00 | | 188 930.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 835.00 | 2 835.00 | | 2 835.00 |
UX Other trade receivables | 189 714.00 | 189 714.00 | | 189 714.00 |
VB VAT | 20 253.00 | 20 253.00 | | 20 253.00 |
VC Group and associates | 3 422 763.00 | 3 422 763.00 | | 3 422 763.00 |
VG Loans with a maturity of up to one year at origin | 3 717.00 | 3 717.00 | | 3 717.00 |
VH Loans with a maturity of more than one year at origin | 3 154 056.00 | 690 213.00 | 2 463 844.00 | 3 154 056.00 |
VI Group and Associates | 17 442 731.00 | 17 442 731.00 | | 17 442 731.00 |
VK Loans repaid during the year | 669 858.00 | | | 669 858.00 |
VM Income taxes | 23 713.00 | 23 713.00 | | 23 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 656 442.00 | 3 656 442.00 | | 3 656 442.00 |
VW VAT | 31 384.00 | 31 384.00 | | 31 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 652 671.00 | 18 488 829.00 | 6 163 842.00 | 24 652 671.00 |
