| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 22.00 | | 22.00 | 22.00 |
BJ TOTAL (I) | 2 783 021.00 | 2 241 079.00 | 541 942.00 | 2 783 021.00 |
BV Advances and down payments on orders | 3 667.00 | | 3 667.00 | 3 667.00 |
BZ Other receivables | 6 852.00 | | 6 852.00 | 6 852.00 |
CD Marketable securities | 26.00 | | 26.00 | 26.00 |
CF Cash and cash equivalents | 36 240.00 | | 36 240.00 | 36 240.00 |
CJ TOTAL (II) | 46 785.00 | | 46 785.00 | 46 785.00 |
CO Grand total (0 to V) | 2 829 806.00 | 2 241 079.00 | 588 727.00 | 2 829 806.00 |
CU Other investments | 2 782 999.00 | 2 241 079.00 | 541 920.00 | 2 782 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 355 000.00 | 355 000.00 | | 355 000.00 |
DD Legal reserve (1) | 35 500.00 | 35 500.00 | | 35 500.00 |
DH Retained earnings | -950 670.00 | -969 439.00 | | -950 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 856.00 | 18 769.00 | | 856.00 |
DK Regulated provisions | 82 999.00 | 82 999.00 | | 82 999.00 |
DL TOTAL (I) | -476 315.00 | -477 171.00 | | -476 315.00 |
DQ Provisions for Expenses | 42 913.00 | 23 481.00 | | 42 913.00 |
DR TOTAL (IV) | 42 913.00 | 23 481.00 | | 42 913.00 |
DS Convertible Bond Issues | 455 710.00 | 455 710.00 | | 455 710.00 |
DU Loans and Debts from Credit Institutions (3) | 428 218.00 | 503 501.00 | | 428 218.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 891.00 | 90 406.00 | | 124 891.00 |
DX Trade payables and related accounts | 12 578.00 | 19 479.00 | | 12 578.00 |
DY Tax and social security liabilities | 733.00 | 10.00 | | 733.00 |
EC TOTAL (IV) | 1 022 129.00 | 1 069 106.00 | | 1 022 129.00 |
EE Grand total (I to V) | 588 727.00 | 615 415.00 | | 588 727.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 140 000.00 | | 140 000.00 | 140 000.00 |
FJ Net sales | 140 000.00 | | 140 000.00 | 140 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 140 000.00 | |
FW Other purchases and external expenses | | | 112 186.00 | |
FX Taxes, duties, and similar payments | | | 1 168.00 | |
GE Other Expenses | | | -4.00 | |
GF Total Operating Expenses (II) | | | 113 351.00 | |
GG - OPERATING RESULT (I - II) | | | 26 650.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GQ Financial allocations to depreciation and provisions | | | 19 432.00 | |
GR Interest and similar expenses | | | 8 330.00 | |
GU Total financial expenses (VI) | | | 27 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 960.00 | -996.00 | | -1 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 010.00 | 140 004.00 | | 140 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 154.00 | 121 235.00 | | 139 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 856.00 | 18 769.00 | | 856.00 |
| |
| 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 | 2 783 021.00 | | | 2 783 021.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 783 021.00 | |
I4 DECREASES Grand Total | | | 2 783 021.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 783 021.00 | | | 2 783 021.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 82 999.00 | | | 82 999.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 23 481.00 | 19 432.00 | | 23 481.00 |
7B Total provisions for depreciation | 2 241 079.00 | | | 2 241 079.00 |
7C Grand total | 2 347 559.00 | 19 432.00 | | 2 347 559.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 19 432.00 | | |
| |
| 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 | 455 710.00 | 455 710.00 | | 455 710.00 |
8A Miscellaneous Loans and Financial Debts | 102 896.00 | 102 896.00 | | 102 896.00 |
8B Suppliers and Related Accounts | 12 578.00 | 12 578.00 | | 12 578.00 |
VB VAT | 3 428.00 | 3 428.00 | | 3 428.00 |
VC Group and associates | 2 087.00 | 2 087.00 | | 2 087.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VH Loans with a maturity of more than one year at origin | 428 215.00 | 132 402.00 | 138 172.00 | 428 215.00 |
VI Group and Associates | 21 995.00 | 21 995.00 | | 21 995.00 |
VK Loans repaid during the year | 75 282.00 | | | 75 282.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 337.00 | 1 337.00 | | 1 337.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 852.00 | 6 852.00 | | 6 852.00 |
VW VAT | 733.00 | 733.00 | | 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 022 129.00 | 726 316.00 | 138 172.00 | 1 022 129.00 |
