| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 246 052.00 | | 3 246 052.00 | 3 246 052.00 |
BZ Other receivables | 46 656.00 | | 46 656.00 | 46 656.00 |
CF Cash and cash equivalents | 3 345.00 | | 3 345.00 | 3 345.00 |
CJ TOTAL (II) | 50 001.00 | | 50 001.00 | 50 001.00 |
CM Bond redemption premiums (IV) | 232 551.00 | | 232 551.00 | 232 551.00 |
CO Grand total (0 to V) | 3 528 604.00 | | 3 528 604.00 | 3 528 604.00 |
CU Other investments | 3 246 052.00 | | 3 246 052.00 | 3 246 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 17 893.00 | | | 17 893.00 |
DG Other reserves | 339 971.00 | | | 339 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 041.00 | 357 864.00 | | -64 041.00 |
DK Regulated provisions | 47 559.00 | 21 137.00 | | 47 559.00 |
DL TOTAL (I) | 691 382.00 | 729 002.00 | | 691 382.00 |
DS Convertible Bond Issues | 818 637.00 | 757 137.00 | | 818 637.00 |
DU Loans and Debts from Credit Institutions (3) | 2 007 848.00 | 2 013 437.00 | | 2 007 848.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16.00 | 16.00 | | 16.00 |
DX Trade payables and related accounts | 10 720.00 | 2 532.00 | | 10 720.00 |
DZ Fixed asset liabilities and related accounts | | 84 335.00 | | |
EC TOTAL (IV) | 2 837 222.00 | 2 857 457.00 | | 2 837 222.00 |
EE Grand total (I to V) | 3 528 604.00 | 3 586 459.00 | | 3 528 604.00 |
EG Accrued income and payables due within one year | 242 534.00 | 1 079 152.00 | | 242 534.00 |
EI Including equity loans | 16.00 | | | 16.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 500.00 | | 1 500.00 | 1 500.00 |
FJ Net sales | 1 500.00 | | 1 500.00 | 1 500.00 |
FR Total operating income (I) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 24 658.00 | |
GF Total Operating Expenses (II) | | | 24 658.00 | |
GG - OPERATING RESULT (I - II) | | | -23 158.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GL Other interest and similar income | | | 233.00 | |
GP Total financial income (V) | | | 65 233.00 | |
GQ Financial allocations to depreciation and provisions | | | 37 591.00 | |
GR Interest and similar expenses | | | 45 243.00 | |
GU Total financial expenses (VI) | | | 82 834.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 601.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 139.00 | | | 3 139.00 |
HD Total exceptional income (VII) | 3 139.00 | | | 3 139.00 |
HG Exceptional depreciation and provisions | 26 422.00 | 21 137.00 | | 26 422.00 |
HH Total exceptional expenses (VIII) | 26 422.00 | 21 137.00 | | 26 422.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 283.00 | -21 137.00 | | -23 283.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 872.00 | 444 200.00 | | 69 872.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 914.00 | 86 336.00 | | 133 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 041.00 | 357 864.00 | | -64 041.00 |
| |
| 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 | 3 246 052.00 | | | 3 246 052.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 246 052.00 | |
I4 DECREASES Grand Total | | | 3 246 052.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 246 052.00 | | | 3 246 052.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 137.00 | 26 422.00 | | 21 137.00 |
7C Grand total | 21 137.00 | 26 422.00 | | 21 137.00 |
UJ - Exceptional | | 26 422.00 | | |
| |
| 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 | 818 637.00 | | | 818 637.00 |
8B Suppliers and Related Accounts | 10 720.00 | 10 720.00 | | 10 720.00 |
VB VAT | 17 422.00 | | | 17 422.00 |
VC Group and associates | 29 233.00 | | | 29 233.00 |
VH Loans with a maturity of more than one year at origin | 2 007 848.00 | 231 797.00 | 918 792.00 | 2 007 848.00 |
VI Group and Associates | 16.00 | 16.00 | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 656.00 | 46 656.00 | | 46 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 837 222.00 | 242 534.00 | 918 792.00 | 2 837 222.00 |
