| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 32 624 817.00 | | 32 624 817.00 | 32 624 817.00 |
BZ Other receivables | 30 363 732.00 | | 30 363 732.00 | 30 363 732.00 |
CF Cash and cash equivalents | 103 602.00 | | 103 602.00 | 103 602.00 |
CJ TOTAL (II) | 30 467 333.00 | | 30 467 333.00 | 30 467 333.00 |
CO Grand total (0 to V) | 63 092 150.00 | | 63 092 150.00 | 63 092 150.00 |
CU Other investments | 32 624 817.00 | | 32 624 817.00 | 32 624 817.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 432 560.00 | 4 432 560.00 | | 4 432 560.00 |
DD Legal reserve (1) | 89 350.00 | 89 350.00 | | 89 350.00 |
DH Retained earnings | -16 063 173.00 | -11 804 105.00 | | -16 063 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 453 724.00 | -4 259 068.00 | | -2 453 724.00 |
DK Regulated provisions | 1 448 438.00 | 1 448 438.00 | | 1 448 438.00 |
DL TOTAL (I) | -12 546 549.00 | -10 092 825.00 | | -12 546 549.00 |
DS Convertible Bond Issues | | 7 152 829.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 75 635 550.00 | 72 827 476.00 | | 75 635 550.00 |
DX Trade payables and related accounts | 3 150.00 | 3 300.00 | | 3 150.00 |
EC TOTAL (IV) | 75 638 700.00 | 79 983 605.00 | | 75 638 700.00 |
EE Grand total (I to V) | 63 092 150.00 | 69 890 780.00 | | 63 092 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 210.00 | |
GF Total Operating Expenses (II) | | | 10 210.00 | |
GG - OPERATING RESULT (I - II) | | | -10 210.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 700 000.00 | |
GL Other interest and similar income | | | 1 084 680.00 | |
GP Total financial income (V) | | | 3 784 680.00 | |
GR Interest and similar expenses | | | 6 228 194.00 | |
GU Total financial expenses (VI) | | | 6 228 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 443 514.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 453 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 784 680.00 | 2 558 752.00 | | 3 784 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 238 404.00 | 6 817 820.00 | | 6 238 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 453 724.00 | -4 259 068.00 | | -2 453 724.00 |
| |
| 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 | 32 856 223.00 | | | 32 856 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 624 817.00 | |
I4 DECREASES Grand Total | | 231 406.00 | 32 624 817.00 | |
IO DECREASES Total including other intangible assets | | 231 406.00 | | |
KD ACQUISITIONS Total including other intangible assets | 231 406.00 | | | 231 406.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 624 817.00 | | | 32 624 817.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 231 406.00 | | 231 406.00 | 231 406.00 |
PE DEPRECIATION Total including other intangible assets | 231 406.00 | | 231 406.00 | 231 406.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 448 438.00 | | | 1 448 438.00 |
7C Grand total | 1 448 438.00 | | | 1 448 438.00 |
| |
| 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 | 75 635 550.00 | 74 359 891.00 | 1 275 659.00 | 75 635 550.00 |
8B Suppliers and Related Accounts | 3 150.00 | 3 150.00 | | 3 150.00 |
VC Group and associates | 30 363 732.00 | 30 363 732.00 | | 30 363 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 363 732.00 | 30 363 732.00 | | 30 363 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 638 700.00 | 74 363 041.00 | 1 275 659.00 | 75 638 700.00 |
