| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 856.00 | | 856.00 | 856.00 |
BJ TOTAL (I) | 2 471 763.00 | | 2 471 763.00 | 2 471 763.00 |
BZ Other receivables | 33 507.00 | | 33 507.00 | 33 507.00 |
CF Cash and cash equivalents | 141 037.00 | | 141 037.00 | 141 037.00 |
CJ TOTAL (II) | 174 544.00 | | 174 544.00 | 174 544.00 |
CM Bond redemption premiums (IV) | 135 718.00 | | 135 718.00 | 135 718.00 |
CO Grand total (0 to V) | 2 782 025.00 | | 2 782 025.00 | 2 782 025.00 |
CU Other investments | 2 470 907.00 | | 2 470 907.00 | 2 470 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 856 920.00 | 718 218.00 | | 856 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 269.00 | 138 702.00 | | 139 269.00 |
DK Regulated provisions | 44 908.00 | 30 726.00 | | 44 908.00 |
DL TOTAL (I) | 1 591 096.00 | 1 437 646.00 | | 1 591 096.00 |
DS Convertible Bond Issues | 643 921.00 | 643 921.00 | | 643 921.00 |
DU Loans and Debts from Credit Institutions (3) | 541 667.00 | 684 524.00 | | 541 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 141.00 | | | 4 141.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | | 135.00 | | |
EC TOTAL (IV) | 1 190 928.00 | 1 329 780.00 | | 1 190 928.00 |
EE Grand total (I to V) | 2 782 025.00 | 2 767 426.00 | | 2 782 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 927.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
GF Total Operating Expenses (II) | | | 6 063.00 | |
GG - OPERATING RESULT (I - II) | | | -6 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 856.00 | |
GP Total financial income (V) | | | 200 856.00 | |
GQ Financial allocations to depreciation and provisions | | | 33 930.00 | |
GR Interest and similar expenses | | | 36 779.00 | |
GU Total financial expenses (VI) | | | 70 709.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 147.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 181.00 | 14 181.00 | | 14 181.00 |
HH Total exceptional expenses (VIII) | 14 181.00 | 14 181.00 | | 14 181.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 181.00 | -14 181.00 | | -14 181.00 |
HK Income tax | -29 366.00 | -30 649.00 | | -29 366.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 856.00 | 202 349.00 | | 200 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 587.00 | 63 647.00 | | 61 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 269.00 | 138 702.00 | | 139 269.00 |
| |
| 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 | 2 544 274.00 | | | 2 544 274.00 |
I3 DECREASES Total Financial Fixed Assets | 72 510.00 | | 2 471 763.00 | 72 510.00 |
I4 DECREASES Grand Total | 72 510.00 | | 2 471 763.00 | 72 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 544 274.00 | | | 2 544 274.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 30 726.00 | 14 181.00 | | 30 726.00 |
7C Grand total | 30 726.00 | 14 181.00 | | 30 726.00 |
UJ - Exceptional | | 14 181.00 | | |
| |
| 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 | 643 921.00 | | 643 921.00 | 643 921.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
UL Receivables related to investments | 856.00 | 856.00 | | 856.00 |
VH Loans with a maturity of more than one year at origin | 541 667.00 | 142 857.00 | 398 810.00 | 541 667.00 |
VI Group and Associates | 4 141.00 | 4 141.00 | | 4 141.00 |
VK Loans repaid during the year | 142 857.00 | | | 142 857.00 |
VM Income taxes | 33 507.00 | | | 33 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 363.00 | 33 507.00 | 856.00 | 34 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 190 928.00 | 148 198.00 | 1 042 730.00 | 1 190 928.00 |
