| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 890 907.00 | | 16 890 907.00 | 16 890 907.00 |
AP Buildings | 67 853 960.00 | 27 127 167.00 | 40 726 794.00 | 67 853 960.00 |
AR Technical installations, industrial equipment and tools | 13 767.00 | 13 764.00 | 3.00 | 13 767.00 |
BJ TOTAL (I) | 84 758 635.00 | 27 140 931.00 | 57 617 704.00 | 84 758 635.00 |
BX Customers and related accounts | 5 766 012.00 | 1 848 906.00 | 3 917 105.00 | 5 766 012.00 |
BZ Other receivables | 16 894 295.00 | | 16 894 295.00 | 16 894 295.00 |
CF Cash and cash equivalents | 5 326 213.00 | | 5 326 213.00 | 5 326 213.00 |
CH Prepaid expenses | 2 325.00 | | 2 325.00 | 2 325.00 |
CJ TOTAL (II) | 27 988 845.00 | 1 848 906.00 | 26 139 939.00 | 27 988 845.00 |
CO Grand total (0 to V) | 112 747 480.00 | 28 989 837.00 | 83 757 643.00 | 112 747 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -77 751 904.00 | -72 649 522.00 | | -77 751 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 492 405.00 | -5 102 381.00 | | -4 492 405.00 |
DL TOTAL (I) | -82 207 308.00 | -77 714 903.00 | | -82 207 308.00 |
DS Convertible Bond Issues | 67 569 484.00 | 64 569 484.00 | | 67 569 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 022 865.00 | 94 087 371.00 | | 94 022 865.00 |
DX Trade payables and related accounts | 1 659 310.00 | 291 436.00 | | 1 659 310.00 |
DY Tax and social security liabilities | 517 094.00 | 531 248.00 | | 517 094.00 |
EA Other liabilities | 2 176 159.00 | 2 117 357.00 | | 2 176 159.00 |
EB Prepaid income (2) | 20 039.00 | 28 470.00 | | 20 039.00 |
EC TOTAL (IV) | 165 964 951.00 | 161 625 366.00 | | 165 964 951.00 |
EE Grand total (I to V) | 83 757 643.00 | 83 910 463.00 | | 83 757 643.00 |
EG Accrued income and payables due within one year | 165 802 696.00 | 131 477 095.00 | | 165 802 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 7 220 876.00 | 7 220 876.00 | |
FJ Net sales | | 7 220 876.00 | 7 220 876.00 | |
FQ Other income | | | -9 183.00 | |
FR Total operating income (I) | | | 7 211 694.00 | |
FW Other purchases and external expenses | | | 4 344 918.00 | |
FX Taxes, duties, and similar payments | | | 211 097.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 807 112.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 20 481.00 | |
GF Total Operating Expenses (II) | | | 6 383 608.00 | |
GG - OPERATING RESULT (I - II) | | | 828 086.00 | |
GL Other interest and similar income | | | 326 981.00 | |
GP Total financial income (V) | | | 326 981.00 | |
GR Interest and similar expenses | | | 5 646 159.00 | |
GU Total financial expenses (VI) | | | 5 646 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 319 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 491 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 150.00 | 4 443.00 | | 150.00 |
HD Total exceptional income (VII) | 150.00 | 4 443.00 | | 150.00 |
HE Exceptional expenses on management operations | 1 463.00 | 300.00 | | 1 463.00 |
HH Total exceptional expenses (VIII) | 1 463.00 | 300.00 | | 1 463.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 313.00 | 4 143.00 | | -1 313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 538 825.00 | 6 475 271.00 | | 7 538 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 031 230.00 | 11 577 652.00 | | 12 031 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 492 405.00 | -5 102 381.00 | | -4 492 405.00 |
| |
| 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 | 84 762 884.00 | | | 84 762 884.00 |
I4 DECREASES Grand Total | | 4 249.00 | 84 758 635.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 249.00 | 84 758 635.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 762 884.00 | | | 84 762 884.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 338 068.00 | 1 802 863.00 | 1.00 | 25 338 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 338 068.00 | 1 802 863.00 | 1.00 | 25 338 068.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 828 425.00 | 20 481.00 | | 1 828 425.00 |
7B Total provisions for depreciation | 1 828 425.00 | 20 481.00 | | 1 828 425.00 |
7C Grand total | 1 828 425.00 | 20 481.00 | | 1 828 425.00 |
UE of which provisions and reversals: - Operating | | 20 481.00 | | |
| |
| 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 | 67 569 484.00 | 67 569 484.00 | | 67 569 484.00 |
8A Miscellaneous Loans and Financial Debts | 94 022 865.00 | 93 953 238.00 | 69 627.00 | 94 022 865.00 |
8B Suppliers and Related Accounts | 1 659 310.00 | 1 659 310.00 | | 1 659 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 176 159.00 | 2 176 159.00 | | 2 176 159.00 |
8L Deferred income | 20 039.00 | 20 039.00 | | 20 039.00 |
UX Other trade receivables | 5 766 012.00 | 5 766 012.00 | | 5 766 012.00 |
VB VAT | 428 763.00 | 428 763.00 | | 428 763.00 |
VC Group and associates | 16 404 958.00 | 16 404 958.00 | | 16 404 958.00 |
VK Loans repaid during the year | 2 000 000.00 | | | 2 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 574.00 | 60 574.00 | | 60 574.00 |
VS Prepaid expenses | 2 325.00 | 2 325.00 | | 2 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 662 632.00 | 22 662 632.00 | | 22 662 632.00 |
VW VAT | 517 094.00 | 517 094.00 | | 517 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 964 951.00 | 165 895 324.00 | 69 627.00 | 165 964 951.00 |
