| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 160.00 | 4 646.00 | 1 514.00 | 6 160.00 |
BH Other financial assets | 8 120.00 | | 8 120.00 | 8 120.00 |
BJ TOTAL (I) | 9 506 405.00 | 4 646.00 | 9 501 759.00 | 9 506 405.00 |
BX Customers and related accounts | 1 376 538.00 | | 1 376 538.00 | 1 376 538.00 |
BZ Other receivables | 2 121 748.00 | | 2 121 748.00 | 2 121 748.00 |
CF Cash and cash equivalents | 83 435.00 | | 83 435.00 | 83 435.00 |
CH Prepaid expenses | 26 593.00 | | 26 593.00 | 26 593.00 |
CJ TOTAL (II) | 3 608 314.00 | | 3 608 314.00 | 3 608 314.00 |
CO Grand total (0 to V) | 13 116 496.00 | 4 646.00 | 13 111 850.00 | 13 116 496.00 |
CP Shares due in less than one year | 8 120.00 | | | 8 120.00 |
CU Other investments | 9 492 125.00 | | 9 492 125.00 | 9 492 125.00 |
CW Deferred expenses or loan issuance costs | 1 778.00 | | 1 778.00 | 1 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 009 842.00 | 1 009 842.00 | | 1 009 842.00 |
DB Share, merger, contribution premiums, etc. | 54 955.00 | 54 955.00 | | 54 955.00 |
DD Legal reserve (1) | 67 358.00 | 67 358.00 | | 67 358.00 |
DG Other reserves | 1 197 217.00 | 1 197 217.00 | | 1 197 217.00 |
DH Retained earnings | -219 669.00 | | | -219 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -379 415.00 | -219 669.00 | | -379 415.00 |
DK Regulated provisions | 487 602.00 | 385 019.00 | | 487 602.00 |
DL TOTAL (I) | 2 217 889.00 | 2 494 722.00 | | 2 217 889.00 |
DS Convertible Bond Issues | 3 127 308.00 | 2 978 388.00 | | 3 127 308.00 |
DU Loans and Debts from Credit Institutions (3) | 5 904 354.00 | 6 603 503.00 | | 5 904 354.00 |
DX Trade payables and related accounts | 220 984.00 | 182 651.00 | | 220 984.00 |
DY Tax and social security liabilities | 355 499.00 | 172 631.00 | | 355 499.00 |
EA Other liabilities | 1 253 869.00 | 199 204.00 | | 1 253 869.00 |
EB Prepaid income (2) | 31 947.00 | | | 31 947.00 |
EC TOTAL (IV) | 10 893 961.00 | 10 136 377.00 | | 10 893 961.00 |
EE Grand total (I to V) | 13 111 850.00 | 12 631 099.00 | | 13 111 850.00 |
EG Accrued income and payables due within one year | 6 530 564.00 | 1 391 350.00 | | 6 530 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 816 964.00 | | 1 816 964.00 | 1 816 964.00 |
FJ Net sales | 1 816 964.00 | | 1 816 964.00 | 1 816 964.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 497.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 1 824 470.00 | |
FW Other purchases and external expenses | | | 514 671.00 | |
FX Taxes, duties, and similar payments | | | 29 094.00 | |
FY Salaries and Wages | | | 932 442.00 | |
FZ Social Security Contributions | | | 245 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 500.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 1 724 400.00 | |
GG - OPERATING RESULT (I - II) | | | 100 070.00 | |
GL Other interest and similar income | | | 27 215.00 | |
GP Total financial income (V) | | | 27 215.00 | |
GR Interest and similar expenses | | | 407 139.00 | |
GU Total financial expenses (VI) | | | 407 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -379 924.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -279 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 15 083.00 | | 45.00 |
HG Exceptional depreciation and provisions | 102 583.00 | 102 590.00 | | 102 583.00 |
HH Total exceptional expenses (VIII) | 102 628.00 | 117 673.00 | | 102 628.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -102 628.00 | -117 673.00 | | -102 628.00 |
HK Income tax | -3 067.00 | | | -3 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 851 685.00 | 1 467 880.00 | | 1 851 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 231 100.00 | 1 687 548.00 | | 2 231 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -379 415.00 | -219 669.00 | | -379 415.00 |
| |
| 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 | 9 505 101.00 | | 1 304.00 | 9 505 101.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 500 245.00 | |
I4 DECREASES Grand Total | | | 9 506 405.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 160.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 856.00 | | 1 304.00 | 4 856.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 500 245.00 | | | 9 500 245.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 218.00 | 1 428.00 | | 3 218.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 218.00 | 1 428.00 | | 3 218.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 385 019.00 | 102 583.00 | | 385 019.00 |
7C Grand total | 385 019.00 | 102 583.00 | | 385 019.00 |
UJ - Exceptional | | 102 583.00 | | |
| |
| 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 | 3 127 308.00 | 3 127 308.00 | | 3 127 308.00 |
8B Suppliers and Related Accounts | 220 984.00 | 220 984.00 | | 220 984.00 |
8C Staff and Related Accounts | 102 802.00 | 102 802.00 | | 102 802.00 |
8D Social Security and Other Social Organizations | 69 902.00 | 69 902.00 | | 69 902.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 253 869.00 | 1 253 869.00 | | 1 253 869.00 |
8L Deferred income | 31 947.00 | 31 947.00 | | 31 947.00 |
UT Other financial assets | 8 120.00 | 8 120.00 | | 8 120.00 |
UX Other trade receivables | 1 376 538.00 | 1 376 538.00 | | 1 376 538.00 |
UY Staff and related accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
UZ Social Security, other social security organizations | 501.00 | 501.00 | | 501.00 |
VB VAT | 40 870.00 | 40 870.00 | | 40 870.00 |
VC Group and associates | 2 076 377.00 | 2 076 377.00 | | 2 076 377.00 |
VG Loans with a maturity of up to one year at origin | 137 717.00 | 137 717.00 | | 137 717.00 |
VH Loans with a maturity of more than one year at origin | 5 766 637.00 | 1 403 240.00 | 4 363 397.00 | 5 766 637.00 |
VK Loans repaid during the year | 688 981.00 | | | 688 981.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 170.00 | 4 170.00 | | 4 170.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 500.00 | 1 500.00 | | 1 500.00 |
VS Prepaid expenses | 26 593.00 | 26 593.00 | | 26 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 532 999.00 | 3 532 999.00 | | 3 532 999.00 |
VW VAT | 178 625.00 | 178 625.00 | | 178 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 893 961.00 | 6 530 564.00 | 4 363 397.00 | 10 893 961.00 |
