| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 38 000.00 | | 38 000.00 | 38 000.00 |
BJ TOTAL (I) | 120 038 000.00 | | 120 038 000.00 | 120 038 000.00 |
BX Customers and related accounts | 1 648 000.00 | | 1 648 000.00 | 1 648 000.00 |
BZ Other receivables | 18 707 000.00 | | 18 707 000.00 | 18 707 000.00 |
CF Cash and cash equivalents | 87 000.00 | | 87 000.00 | 87 000.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 20 442 000.00 | | 20 442 000.00 | 20 442 000.00 |
CO Grand total (0 to V) | 140 480 000.00 | | 140 480 000.00 | 140 480 000.00 |
CU Other investments | 120 000 000.00 | | 120 000 000.00 | 120 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 679 000.00 | 4 050 000.00 | | 4 679 000.00 |
DB Share, merger, contribution premiums, etc. | 163 408 000.00 | 53 039 000.00 | | 163 408 000.00 |
DH Retained earnings | -51 289 000.00 | -41 319 000.00 | | -51 289 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 434 000.00 | -9 970 000.00 | | -1 434 000.00 |
DL TOTAL (I) | 115 364 000.00 | 5 799 000.00 | | 115 364 000.00 |
DS Convertible Bond Issues | | 109 541 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 1 256 000.00 | 1 212 000.00 | | 1 256 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 579 000.00 | 21 734 000.00 | | 21 579 000.00 |
DX Trade payables and related accounts | 323 000.00 | 566 000.00 | | 323 000.00 |
DY Tax and social security liabilities | 1 955 000.00 | 1 227 000.00 | | 1 955 000.00 |
EA Other liabilities | 3 000.00 | | | 3 000.00 |
EC TOTAL (IV) | 25 116 000.00 | 134 280 000.00 | | 25 116 000.00 |
EE Grand total (I to V) | 140 480 000.00 | 140 080 000.00 | | 140 480 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 399 000.00 | |
FJ Net sales | | | 5 399 000.00 | |
FR Total operating income (I) | | | 5 399 000.00 | |
FS Purchases of goods (including customs duties) | | | 5 000.00 | |
FU Purchases of raw materials and other supplies | | | 5 000.00 | |
FW Other purchases and external expenses | | | 765 000.00 | |
FX Taxes, duties, and similar payments | | | 93 000.00 | |
FY Salaries and Wages | | | 3 122 000.00 | |
FZ Social Security Contributions | | | 620 000.00 | |
GF Total Operating Expenses (II) | | | 4 599 000.00 | |
GG - OPERATING RESULT (I - II) | | | 800 000.00 | |
GL Other interest and similar income | | | 98 000.00 | |
GP Total financial income (V) | | | 98 000.00 | |
GR Interest and similar expenses | | | 3 061 000.00 | |
GU Total financial expenses (VI) | | | 3 061 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 962 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 163 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -729 000.00 | | | -729 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 497 000.00 | 2 500 000.00 | | 5 497 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 931 000.00 | 12 470 000.00 | | 6 931 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 434 000.00 | -9 970 000.00 | | -1 434 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 579 000.00 | 4 116 000.00 | 17 463 000.00 | 21 579 000.00 |
8B Suppliers and Related Accounts | 323 000.00 | 323 000.00 | | 323 000.00 |
8C Staff and Related Accounts | 1 045 000.00 | 1 045 000.00 | | 1 045 000.00 |
8D Social Security and Other Social Organizations | 550 000.00 | 550 000.00 | | 550 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
UT Other financial assets | 38 000.00 | 38 000.00 | | 38 000.00 |
UX Other trade receivables | 1 648 000.00 | 1 648 000.00 | | 1 648 000.00 |
VB VAT | 35 000.00 | 35 000.00 | | 35 000.00 |
VC Group and associates | 14 907 000.00 | 14 907 000.00 | | 14 907 000.00 |
VG Loans with a maturity of up to one year at origin | 1 256 000.00 | 1 256 000.00 | | 1 256 000.00 |
VM Income taxes | 3 758 000.00 | 2 168 000.00 | 1 590 000.00 | 3 758 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 000.00 | 7 000.00 | | 7 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 393 000.00 | 18 803 000.00 | 1 590 000.00 | 20 393 000.00 |
VW VAT | 360 000.00 | 360 000.00 | | 360 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 115 000.00 | 7 652 000.00 | 17 463 000.00 | 25 115 000.00 |
