| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 000 448.00 | | 9 000 448.00 | 9 000 448.00 |
BZ Other receivables | 4 731 065.00 | | 4 731 065.00 | 4 731 065.00 |
CF Cash and cash equivalents | 4 625.00 | | 4 625.00 | 4 625.00 |
CJ TOTAL (II) | 4 735 690.00 | | 4 735 690.00 | 4 735 690.00 |
CO Grand total (0 to V) | 13 736 139.00 | | 13 736 139.00 | 13 736 139.00 |
CU Other investments | 9 000 448.00 | | 9 000 448.00 | 9 000 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 850 000.00 | | | 3 850 000.00 |
DH Retained earnings | -701 028.00 | | | -701 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -279 421.00 | | | -279 421.00 |
DL TOTAL (I) | 2 869 549.00 | | | 2 869 549.00 |
DP Provisions for Risks | 439 216.00 | | | 439 216.00 |
DR TOTAL (IV) | 439 216.00 | | | 439 216.00 |
DS Convertible Bond Issues | 4 142 810.00 | | | 4 142 810.00 |
DU Loans and Debts from Credit Institutions (3) | 5 390 090.00 | | | 5 390 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 858 827.00 | | | 858 827.00 |
DX Trade payables and related accounts | 19 200.00 | | | 19 200.00 |
DY Tax and social security liabilities | 16 445.00 | | | 16 445.00 |
EC TOTAL (IV) | 10 427 373.00 | | | 10 427 373.00 |
EE Grand total (I to V) | 13 736 139.00 | | | 13 736 139.00 |
EG Accrued income and payables due within one year | 6 577 373.00 | | | 6 577 373.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 32 548.00 | |
GF Total Operating Expenses (II) | | | 32 548.00 | |
GG - OPERATING RESULT (I - II) | | | -32 548.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 699.00 | |
GP Total financial income (V) | | | 52 699.00 | |
GQ Financial allocations to depreciation and provisions | | | 231 000.00 | |
GR Interest and similar expenses | | | 296 257.00 | |
GU Total financial expenses (VI) | | | 527 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -474 558.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -507 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -227 685.00 | | | -227 685.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 699.00 | | | 52 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 332 121.00 | | | 332 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -279 421.00 | | | -279 421.00 |
| |
| 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 | 9 000 449.00 | | | 9 000 449.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 000 449.00 | |
I4 DECREASES Grand Total | | | 9 000 449.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 000 449.00 | | | 9 000 449.00 |
| |
| 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 | 208 216.00 | 231 000.00 | | 208 216.00 |
7C Grand total | 208 216.00 | 231 000.00 | | 208 216.00 |
UG - Financial | | 231 000.00 | | |
| |
| 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 | 4 142 811.00 | 292 811.00 | | 4 142 811.00 |
8A Miscellaneous Loans and Financial Debts | 19 171.00 | 19 171.00 | | 19 171.00 |
8B Suppliers and Related Accounts | 19 200.00 | 19 200.00 | | 19 200.00 |
8D Social Security and Other Social Organizations | 16 445.00 | 16 445.00 | | 16 445.00 |
8K Other liabilities (including liabilities related to repo transactions) | 839 657.00 | 839 657.00 | | 839 657.00 |
UX Other trade receivables | 4 731 065.00 | 4 731 065.00 | | 4 731 065.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VH Loans with a maturity of more than one year at origin | 5 390 000.00 | 600 000.00 | 1 800 000.00 | 5 390 000.00 |
VK Loans repaid during the year | 610 000.00 | | | 610 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 731 065.00 | 4 731 065.00 | | 4 731 065.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 427 374.00 | 1 787 374.00 | 1 800 000.00 | 10 427 374.00 |
