| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 11 099 367.00 | | 11 099 367.00 | 11 099 367.00 |
BJ TOTAL (I) | 12 526 244.00 | | 12 526 244.00 | 12 526 244.00 |
BZ Other receivables | 2 355 000.00 | | 2 355 000.00 | 2 355 000.00 |
CF Cash and cash equivalents | 3 875.00 | | 3 875.00 | 3 875.00 |
CJ TOTAL (II) | 2 358 875.00 | | 2 358 875.00 | 2 358 875.00 |
CO Grand total (0 to V) | 14 885 119.00 | | 14 885 119.00 | 14 885 119.00 |
CU Other investments | 1 426 877.00 | | 1 426 877.00 | 1 426 877.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 130 703.00 | | | 1 130 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 291.00 | | | 106 291.00 |
DL TOTAL (I) | 1 236 994.00 | | | 1 236 994.00 |
DS Convertible Bond Issues | 1 103 746.00 | | | 1 103 746.00 |
DT Other Bond Issues | 10 030 297.00 | | | 10 030 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 514 082.00 | | | 2 514 082.00 |
EC TOTAL (IV) | 13 648 125.00 | | | 13 648 125.00 |
EE Grand total (I to V) | 14 885 119.00 | | | 14 885 119.00 |
EI Including equity loans | 2 514 082.00 | | | 2 514 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 982.00 | |
FX Taxes, duties, and similar payments | | | 11 210.00 | |
GF Total Operating Expenses (II) | | | 14 192.00 | |
GG - OPERATING RESULT (I - II) | | | -14 192.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138 072.00 | |
GK Income from other securities and fixed asset receivables | | | 1 087 769.00 | |
GP Total financial income (V) | | | 1 225 841.00 | |
GR Interest and similar expenses | | | 1 105 359.00 | |
GU Total financial expenses (VI) | | | 1 105 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 120 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 225 841.00 | | | 1 225 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 119 551.00 | | | 1 119 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 291.00 | | | 106 291.00 |
| |
| 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 | | | 12 526 244.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 12 526 244.00 | |
I4 DECREASES Grand Total | | | 12 526 244.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 12 526 244.00 | |
| |
| 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 | 1 103 746.00 | | 1 103 746.00 | 1 103 746.00 |
7Z Other gross bonds with a maturity of up to one year | 10 030 297.00 | | 10 030 297.00 | 10 030 297.00 |
8A Miscellaneous Loans and Financial Debts | 2 514 082.00 | | 2 514 082.00 | 2 514 082.00 |
UL Receivables related to investments | 11 099 367.00 | | 11 099 367.00 | 11 099 367.00 |
VC Group and associates | 2 355 000.00 | 2 355 000.00 | | 2 355 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 454 367.00 | 2 355 000.00 | 11 099 367.00 | 13 454 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 648 125.00 | | 13 648 125.00 | 13 648 125.00 |
