| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 518.00 | 518.00 | | 518.00 |
AT Other tangible assets | 937.00 | 937.00 | | 937.00 |
AV Fixed assets in progress | | | | |
BB Receivables related to investments | 545 474.00 | | 545 474.00 | 545 474.00 |
BD Other fixed assets | 295.00 | | 295.00 | 295.00 |
BF Loans | 100 000.00 | | 100 000.00 | 100 000.00 |
BH Other financial assets | 1 544 868.00 | | 1 544 868.00 | 1 544 868.00 |
BJ TOTAL (I) | 10 743 192.00 | 1 455.00 | 10 741 737.00 | 10 743 192.00 |
BX Customers and related accounts | 780.00 | | 780.00 | 780.00 |
BZ Other receivables | 8 117 476.00 | | 8 117 476.00 | 8 117 476.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 95 072.00 | | 95 072.00 | 95 072.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 8 213 328.00 | | 8 213 328.00 | 8 213 328.00 |
CO Grand total (0 to V) | 18 956 520.00 | 1 455.00 | 18 955 065.00 | 18 956 520.00 |
CU Other investments | 8 551 100.00 | | 8 551 100.00 | 8 551 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 800.00 | 530 800.00 | | 530 800.00 |
DB Share, merger, contribution premiums, etc. | 58 190.00 | 58 190.00 | | 58 190.00 |
DD Legal reserve (1) | 53 080.00 | 53 080.00 | | 53 080.00 |
DG Other reserves | 295 055.00 | 202 571.00 | | 295 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -102 579.00 | 92 484.00 | | -102 579.00 |
DL TOTAL (I) | 834 545.00 | 937 125.00 | | 834 545.00 |
DS Convertible Bond Issues | 13 605.00 | 18 666.00 | | 13 605.00 |
DU Loans and Debts from Credit Institutions (3) | 2 925 933.00 | 2 848 319.00 | | 2 925 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 135 438.00 | 16 104 989.00 | | 15 135 438.00 |
DX Trade payables and related accounts | 44 763.00 | 24 265.00 | | 44 763.00 |
DY Tax and social security liabilities | | 139.00 | | |
EA Other liabilities | 780.00 | 780.00 | | 780.00 |
EC TOTAL (IV) | 18 120 519.00 | 18 997 159.00 | | 18 120 519.00 |
EE Grand total (I to V) | 18 955 065.00 | 19 934 284.00 | | 18 955 065.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 653.00 | | 15 653.00 | 15 653.00 |
FJ Net sales | 15 653.00 | | 15 653.00 | 15 653.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 653.00 | |
FW Other purchases and external expenses | | | 49 993.00 | |
GF Total Operating Expenses (II) | | | 49 993.00 | |
GG - OPERATING RESULT (I - II) | | | -34 340.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 130 811.00 | |
GP Total financial income (V) | | | 130 811.00 | |
GR Interest and similar expenses | | | 199 050.00 | |
GU Total financial expenses (VI) | | | 199 050.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -68 239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -102 579.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 146 464.00 | 335 593.00 | | 146 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 249 043.00 | 243 109.00 | | 249 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -102 579.00 | 92 484.00 | | -102 579.00 |
| |
| 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 | 10 003 002.00 | | 971 880.00 | 10 003 002.00 |
I3 DECREASES Total Financial Fixed Assets | | 216 037.00 | 10 741 737.00 | |
I4 DECREASES Grand Total | | 231 690.00 | 10 743 192.00 | |
IO DECREASES Total including other intangible assets | | | 518.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 653.00 | 937.00 | |
KD ACQUISITIONS Total including other intangible assets | 518.00 | | | 518.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 590.00 | | | 16 590.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 985 894.00 | | 971 880.00 | 9 985 894.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 455.00 | | | 1 455.00 |
PE DEPRECIATION Total including other intangible assets | 518.00 | | | 518.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 937.00 | | | 937.00 |
| |
| 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 | 13 605.00 | 13 605.00 | | 13 605.00 |
8A Miscellaneous Loans and Financial Debts | 15 135 438.00 | 15 135 438.00 | | 15 135 438.00 |
8B Suppliers and Related Accounts | 44 763.00 | 44 763.00 | | 44 763.00 |
8K Other liabilities (including liabilities related to repo transactions) | 780.00 | 780.00 | | 780.00 |
UL Receivables related to investments | 545 474.00 | | 545 474.00 | 545 474.00 |
UP Loans | 100 000.00 | | 100 000.00 | 100 000.00 |
UT Other financial assets | 1 544 868.00 | | 1 544 868.00 | 1 544 868.00 |
UX Other trade receivables | 780.00 | 780.00 | | 780.00 |
VB VAT | 1 880.00 | 1 880.00 | | 1 880.00 |
VC Group and associates | 4 093 954.00 | 4 093 954.00 | | 4 093 954.00 |
VH Loans with a maturity of more than one year at origin | 2 925 933.00 | 874 569.00 | 1 773 725.00 | 2 925 933.00 |
VJ Loans taken out during the year | 850 000.00 | | | 850 000.00 |
VK Loans repaid during the year | 772 349.00 | | | 772 349.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 021 642.00 | 4 021 642.00 | | 4 021 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 308 598.00 | 8 118 256.00 | 2 190 342.00 | 10 308 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 120 519.00 | 16 069 156.00 | 1 773 725.00 | 18 120 519.00 |
