| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 306.00 | 2 805.00 | 3 501.00 | 6 306.00 |
BJ TOTAL (I) | 111 348 634.00 | 2 805.00 | 111 345 829.00 | 111 348 634.00 |
BV Advances and down payments on orders | 80.00 | | 80.00 | 80.00 |
BX Customers and related accounts | 221 941.00 | | 221 941.00 | 221 941.00 |
BZ Other receivables | 4 971 846.00 | | 4 971 846.00 | 4 971 846.00 |
CF Cash and cash equivalents | 198 556.00 | | 198 556.00 | 198 556.00 |
CH Prepaid expenses | 1 270.00 | | 1 270.00 | 1 270.00 |
CJ TOTAL (II) | 5 393 693.00 | | 5 393 693.00 | 5 393 693.00 |
CO Grand total (0 to V) | 116 742 327.00 | 2 805.00 | 116 739 522.00 | 116 742 327.00 |
CU Other investments | 111 342 328.00 | | 111 342 328.00 | 111 342 328.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 578 887.00 | 24 576 373.00 | | 24 578 887.00 |
DB Share, merger, contribution premiums, etc. | 16 337 598.00 | 16 340 112.00 | | 16 337 598.00 |
DH Retained earnings | -17 912 034.00 | -10 205 293.00 | | -17 912 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 477 472.00 | -7 706 741.00 | | -8 477 472.00 |
DK Regulated provisions | 1 799 595.00 | 1 294 642.00 | | 1 799 595.00 |
DL TOTAL (I) | 16 326 574.00 | 24 299 093.00 | | 16 326 574.00 |
DS Convertible Bond Issues | 26 171 001.00 | 24 232 408.00 | | 26 171 001.00 |
DT Other Bond Issues | 67 180 662.00 | 62 204 339.00 | | 67 180 662.00 |
DU Loans and Debts from Credit Institutions (3) | 400.00 | 1 242.00 | | 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 634 288.00 | 10 337 414.00 | | 5 634 288.00 |
DX Trade payables and related accounts | 612 846.00 | 345 969.00 | | 612 846.00 |
DY Tax and social security liabilities | 782 206.00 | 80 555.00 | | 782 206.00 |
EA Other liabilities | 31 546.00 | 14 750.00 | | 31 546.00 |
EC TOTAL (IV) | 100 412 948.00 | 97 216 678.00 | | 100 412 948.00 |
EE Grand total (I to V) | 116 739 522.00 | 121 515 771.00 | | 116 739 522.00 |
EI Including equity loans | 5 634 288.00 | | | 5 634 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 778 843.00 | | 778 843.00 | 778 843.00 |
FJ Net sales | 778 843.00 | | 778 843.00 | 778 843.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 63 544.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 842 394.00 | |
FW Other purchases and external expenses | | | 958 370.00 | |
FX Taxes, duties, and similar payments | | | 8 172.00 | |
FY Salaries and Wages | | | 620 606.00 | |
FZ Social Security Contributions | | | 240 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 403.00 | |
GE Other Expenses | | | 77.00 | |
GF Total Operating Expenses (II) | | | 1 829 461.00 | |
GG - OPERATING RESULT (I - II) | | | -987 067.00 | |
GL Other interest and similar income | | | 271 577.00 | |
GP Total financial income (V) | | | 271 577.00 | |
GR Interest and similar expenses | | | 7 257 030.00 | |
GU Total financial expenses (VI) | | | 7 257 030.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 985 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 972 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 556.00 | | |
HD Total exceptional income (VII) | | 2 556.00 | | |
HE Exceptional expenses on management operations | | 150.00 | | |
HG Exceptional depreciation and provisions | 504 952.00 | 504 952.00 | | 504 952.00 |
HH Total exceptional expenses (VIII) | 504 952.00 | 505 102.00 | | 504 952.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -504 952.00 | -502 546.00 | | -504 952.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 113 972.00 | 680 093.00 | | 1 113 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 591 444.00 | 8 386 835.00 | | 9 591 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 477 472.00 | -7 706 741.00 | | -8 477 472.00 |
| |
| 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 | 111 344 970.00 | | 3 664.00 | 111 344 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 111 342 328.00 | |
I4 DECREASES Grand Total | | | 111 348 634.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 306.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 643.00 | | 3 663.00 | 2 643.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 111 342 327.00 | | 1.00 | 111 342 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 402.00 | 1 404.00 | | 1 402.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 402.00 | 1 404.00 | | 1 402.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 294 642.00 | 504 952.00 | | 1 294 642.00 |
7C Grand total | 1 294 642.00 | 504 952.00 | | 1 294 642.00 |
| |
| 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 | 26 171 001.00 | | | 26 171 001.00 |
7Z Other gross bonds with a maturity of up to one year | 67 180 662.00 | | 42 104 045.00 | 67 180 662.00 |
8B Suppliers and Related Accounts | 612 846.00 | 612 846.00 | | 612 846.00 |
8C Staff and Related Accounts | 65 785.00 | 65 785.00 | | 65 785.00 |
8D Social Security and Other Social Organizations | 46 879.00 | 46 879.00 | | 46 879.00 |
8E Income Taxes | 622 748.00 | 622 748.00 | | 622 748.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 546.00 | 31 546.00 | | 31 546.00 |
UX Other trade receivables | 221 941.00 | 221 941.00 | | 221 941.00 |
UZ Social Security, other social security organizations | 14 744.00 | 14 744.00 | | 14 744.00 |
VB VAT | 118 806.00 | 118 806.00 | | 118 806.00 |
VC Group and associates | 3 433 178.00 | 3 433 178.00 | | 3 433 178.00 |
VH Loans with a maturity of more than one year at origin | 400.00 | | 400.00 | 400.00 |
VI Group and Associates | 5 634 288.00 | 5 634 288.00 | | 5 634 288.00 |
VM Income taxes | 1 402 881.00 | 1 402 881.00 | | 1 402 881.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 827.00 | 14 827.00 | | 14 827.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 237.00 | 2 237.00 | | 2 237.00 |
VS Prepaid expenses | 1 270.00 | 1 270.00 | | 1 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 195 057.00 | 5 195 057.00 | | 5 195 057.00 |
VW VAT | 31 967.00 | 31 967.00 | | 31 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 412 948.00 | 7 060 886.00 | 42 104 445.00 | 100 412 948.00 |
