| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 323.00 | 13 323.00 | | 13 323.00 |
BJ TOTAL (I) | 838 003.00 | 13 323.00 | 824 680.00 | 838 003.00 |
BZ Other receivables | 2 894.00 | | 2 894.00 | 2 894.00 |
CF Cash and cash equivalents | 12 110.00 | | 12 110.00 | 12 110.00 |
CJ TOTAL (II) | 15 004.00 | | 15 004.00 | 15 004.00 |
CO Grand total (0 to V) | 853 007.00 | 13 323.00 | 839 684.00 | 853 007.00 |
CU Other investments | 824 680.00 | | 824 680.00 | 824 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 275 165.00 | 147 260.00 | | 275 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 038.00 | 127 905.00 | | 133 038.00 |
DK Regulated provisions | 64 706.00 | 64 706.00 | | 64 706.00 |
DL TOTAL (I) | 474 009.00 | 340 971.00 | | 474 009.00 |
DS Convertible Bond Issues | 355 000.00 | 490 000.00 | | 355 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 305.00 | | |
DX Trade payables and related accounts | 4 763.00 | 5 266.00 | | 4 763.00 |
DY Tax and social security liabilities | 5 912.00 | 5 819.00 | | 5 912.00 |
EC TOTAL (IV) | 365 675.00 | 501 390.00 | | 365 675.00 |
EE Grand total (I to V) | 839 684.00 | 842 361.00 | | 839 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 635.00 | |
GF Total Operating Expenses (II) | | | 5 635.00 | |
GG - OPERATING RESULT (I - II) | | | -5 635.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 136 795.00 | |
GP Total financial income (V) | | | 136 795.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 136 795.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 7 730.00 | | |
HH Total exceptional expenses (VIII) | | 7 730.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -7 730.00 | | |
HK Income tax | -1 878.00 | -4 895.00 | | -1 878.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 795.00 | 137 702.00 | | 136 795.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 757.00 | 9 797.00 | | 3 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 038.00 | 127 905.00 | | 133 038.00 |
| |
| 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 | 838 003.00 | | | 838 003.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 13 323.00 | | | 13 323.00 |
I3 DECREASES Total Financial Fixed Assets | | | 824 680.00 | |
I4 DECREASES Grand Total | | | 838 003.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 323.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 824 680.00 | | | 824 680.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 323.00 | | | 13 323.00 |
CY DEPRECIATION Start-up, development, or research expenses | 13 323.00 | | | 13 323.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 64 706.00 | | | 64 706.00 |
7C Grand total | 64 706.00 | | | 64 706.00 |
| |
| 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 | 355 000.00 | 135 000.00 | 220 000.00 | 355 000.00 |
8B Suppliers and Related Accounts | 4 763.00 | 4 763.00 | | 4 763.00 |
8E Income Taxes | 5 912.00 | 5 912.00 | | 5 912.00 |
VC Group and associates | 2 894.00 | | | 2 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 894.00 | 2 894.00 | | 2 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 675.00 | 145 675.00 | 220 000.00 | 365 675.00 |
