| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 141 000.00 | 1 100 000.00 | 34 041 000.00 | 35 141 000.00 |
BZ Other receivables | 3 064 456.00 | | 3 064 456.00 | 3 064 456.00 |
CF Cash and cash equivalents | 65 174.00 | | 65 174.00 | 65 174.00 |
CJ TOTAL (II) | 3 129 630.00 | | 3 129 630.00 | 3 129 630.00 |
CO Grand total (0 to V) | 38 270 630.00 | 1 100 000.00 | 37 170 630.00 | 38 270 630.00 |
CU Other investments | 35 141 000.00 | 1 100 000.00 | 34 041 000.00 | 35 141 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 700 000.00 | 16 700 000.00 | | 16 700 000.00 |
DH Retained earnings | -4 357 010.00 | -4 222 282.00 | | -4 357 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -134 732.00 | -134 728.00 | | -134 732.00 |
DL TOTAL (I) | 12 208 258.00 | 12 342 990.00 | | 12 208 258.00 |
DS Convertible Bond Issues | | 27 781 510.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 24 958 412.00 | | | 24 958 412.00 |
DX Trade payables and related accounts | 3 960.00 | 3 600.00 | | 3 960.00 |
EC TOTAL (IV) | 24 962 372.00 | 27 785 110.00 | | 24 962 372.00 |
EE Grand total (I to V) | 37 170 630.00 | 40 128 100.00 | | 37 170 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 682.00 | |
GF Total Operating Expenses (II) | | | 7 682.00 | |
GG - OPERATING RESULT (I - II) | | | -7 682.00 | |
GL Other interest and similar income | | | 38 501.00 | |
GP Total financial income (V) | | | 38 501.00 | |
GR Interest and similar expenses | | | 165 551.00 | |
GU Total financial expenses (VI) | | | 165 551.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -127 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -134 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 501.00 | 47 856.00 | | 38 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 233.00 | 182 584.00 | | 173 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -134 732.00 | -134 728.00 | | -134 732.00 |
| |
| 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 | 35 141 000.00 | | | 35 141 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 141 000.00 | |
I4 DECREASES Grand Total | | | 35 141 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 141 000.00 | | | 35 141 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 100 000.00 | | | 1 100 000.00 |
7C Grand total | 1 100 000.00 | | | 1 100 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 12 281 518.00 | | | 12 281 518.00 |
8B Suppliers and Related Accounts | 3 960.00 | 3 960.00 | | 3 960.00 |
VC Group and associates | 3 064 456.00 | | 3 064 456.00 | 3 064 456.00 |
VI Group and Associates | 12 676 894.00 | | | 12 676 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 064 456.00 | | 3 064 456.00 | 3 064 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 962 372.00 | 3 960.00 | | 24 962 372.00 |
