| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 983 668.00 | | 12 983 668.00 | 12 983 668.00 |
BZ Other receivables | 476 569.00 | | 476 569.00 | 476 569.00 |
CF Cash and cash equivalents | 10 130.00 | | 10 130.00 | 10 130.00 |
CJ TOTAL (II) | 486 699.00 | | 486 699.00 | 486 699.00 |
CO Grand total (0 to V) | 13 470 368.00 | | 13 470 368.00 | 13 470 368.00 |
CU Other investments | 12 983 668.00 | | 12 983 668.00 | 12 983 668.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 255 500.00 | 9 255 500.00 | | 9 255 500.00 |
DH Retained earnings | -453 406.00 | -476 512.00 | | -453 406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 535.00 | 23 106.00 | | -3 535.00 |
DK Regulated provisions | 111 168.00 | 80 335.00 | | 111 168.00 |
DL TOTAL (I) | 8 909 727.00 | 8 882 430.00 | | 8 909 727.00 |
DP Provisions for Risks | 213 016.00 | 142 705.00 | | 213 016.00 |
DR TOTAL (IV) | 213 016.00 | 142 705.00 | | 213 016.00 |
DS Convertible Bond Issues | 750 000.00 | 755 444.00 | | 750 000.00 |
DT Other Bond Issues | 3 538 724.00 | 3 538 724.00 | | 3 538 724.00 |
DU Loans and Debts from Credit Institutions (3) | 320.00 | 300.00 | | 320.00 |
DX Trade payables and related accounts | 15 708.00 | 21 787.00 | | 15 708.00 |
DY Tax and social security liabilities | 26 639.00 | 37 122.00 | | 26 639.00 |
EA Other liabilities | 16 233.00 | 16 233.00 | | 16 233.00 |
EC TOTAL (IV) | 4 347 624.00 | 4 369 610.00 | | 4 347 624.00 |
EE Grand total (I to V) | 13 470 368.00 | 13 394 745.00 | | 13 470 368.00 |
EG Accrued income and payables due within one year | 847 624.00 | 119 610.00 | | 847 624.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 320.00 | 300.00 | | 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FQ Other income | | | 47.00 | |
FR Total operating income (I) | | | 100 047.00 | |
FW Other purchases and external expenses | | | 25 114.00 | |
FX Taxes, duties, and similar payments | | | 11 442.00 | |
FY Salaries and Wages | | | 45 189.00 | |
FZ Social Security Contributions | | | 20 236.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 938.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 142 939.00 | |
GG - OPERATING RESULT (I - II) | | | -42 892.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GL Other interest and similar income | | | 3 753.00 | |
GP Total financial income (V) | | | 303 753.00 | |
GQ Financial allocations to depreciation and provisions | | | 70 311.00 | |
GR Interest and similar expenses | | | 263 432.00 | |
GU Total financial expenses (VI) | | | 333 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -72 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 30 832.00 | 30 832.00 | | 30 832.00 |
HH Total exceptional expenses (VIII) | 30 832.00 | 30 832.00 | | 30 832.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 832.00 | -30 832.00 | | -30 832.00 |
HK Income tax | -100 179.00 | -98 751.00 | | -100 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 403 800.00 | 340 207.00 | | 403 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 407 336.00 | 317 101.00 | | 407 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 535.00 | 23 106.00 | | -3 535.00 |
| |
| 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 | 12 983 668.00 | | | 12 983 668.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 983 668.00 | |
I4 DECREASES Grand Total | | | 12 983 668.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 983 668.00 | | | 12 983 668.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 80 335.00 | 30 832.00 | | 80 335.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 142 705.00 | 70 311.00 | | 142 705.00 |
7C Grand total | 223 040.00 | 101 143.00 | | 223 040.00 |
UG - Financial | | 70 311.00 | | |
UJ - Exceptional | | 30 832.00 | | |
| |
| 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 | 750 000.00 | 750 000.00 | | 750 000.00 |
7Z Other gross bonds with a maturity of up to one year | 3 538 724.00 | 38 724.00 | 3 500 000.00 | 3 538 724.00 |
8B Suppliers and Related Accounts | 15 708.00 | 15 708.00 | | 15 708.00 |
8D Social Security and Other Social Organizations | 289.00 | 289.00 | | 289.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 233.00 | 16 233.00 | | 16 233.00 |
VB VAT | 2 619.00 | 2 619.00 | | 2 619.00 |
VC Group and associates | 215 635.00 | 215 635.00 | | 215 635.00 |
VG Loans with a maturity of up to one year at origin | 320.00 | 320.00 | | 320.00 |
VM Income taxes | 258 316.00 | 258 316.00 | | 258 316.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 617.00 | 4 617.00 | | 4 617.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 569.00 | 476 569.00 | | 476 569.00 |
VW VAT | 21 733.00 | 21 733.00 | | 21 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 347 624.00 | 847 624.00 | 3 500 000.00 | 4 347 624.00 |
