| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 723 495.00 | | 8 723 495.00 | 8 723 495.00 |
BX Customers and related accounts | 12 720.00 | | 12 720.00 | 12 720.00 |
BZ Other receivables | 112 847.00 | | 112 847.00 | 112 847.00 |
CF Cash and cash equivalents | 26 982.00 | | 26 982.00 | 26 982.00 |
CJ TOTAL (II) | 152 550.00 | | 152 550.00 | 152 550.00 |
CO Grand total (0 to V) | 8 876 045.00 | | 8 876 045.00 | 8 876 045.00 |
CU Other investments | 8 723 495.00 | | 8 723 495.00 | 8 723 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 1 500.00 | | 2 000 000.00 |
DH Retained earnings | -334.00 | | | -334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 751.00 | -334.00 | | -39 751.00 |
DK Regulated provisions | 8 796.00 | | | 8 796.00 |
DL TOTAL (I) | 1 968 711.00 | 1 166.00 | | 1 968 711.00 |
DS Convertible Bond Issues | 5 311 616.00 | | | 5 311 616.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 532 815.00 | | | 1 532 815.00 |
DX Trade payables and related accounts | 16 968.00 | 400.00 | | 16 968.00 |
DY Tax and social security liabilities | 37 764.00 | | | 37 764.00 |
EC TOTAL (IV) | 6 907 333.00 | 400.00 | | 6 907 333.00 |
EE Grand total (I to V) | 8 876 045.00 | 1 566.00 | | 8 876 045.00 |
EG Accrued income and payables due within one year | 6 907 333.00 | 400.00 | | 6 907 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 600.00 | | 10 600.00 | 10 600.00 |
FJ Net sales | 10 600.00 | | 10 600.00 | 10 600.00 |
FR Total operating income (I) | | | 10 600.00 | |
FW Other purchases and external expenses | | | 20 980.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
FY Salaries and Wages | | | 5 500.00 | |
FZ Social Security Contributions | | | 2 076.00 | |
GF Total Operating Expenses (II) | | | 28 623.00 | |
GG - OPERATING RESULT (I - II) | | | -18 023.00 | |
GR Interest and similar expenses | | | 12 932.00 | |
GU Total financial expenses (VI) | | | 12 932.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 796.00 | | | 8 796.00 |
HH Total exceptional expenses (VIII) | 8 796.00 | | | 8 796.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 796.00 | | | -8 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 600.00 | | | 10 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 351.00 | 334.00 | | 50 351.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 751.00 | -334.00 | | -39 751.00 |
| |
| 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 | | | 8 723 495.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 8 723 495.00 | |
I4 DECREASES Grand Total | | | 8 723 495.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 8 723 495.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 8 796.00 | | |
7C Grand total | | 8 796.00 | | |
UE of which provisions and reversals: - Operating | | 8 796.00 | | |
| |
| 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 | 5 311 616.00 | | | 5 311 616.00 |
8B Suppliers and Related Accounts | 16 968.00 | 16 968.00 | | 16 968.00 |
8C Staff and Related Accounts | 5 500.00 | 5 500.00 | | 5 500.00 |
8D Social Security and Other Social Organizations | 2 144.00 | 2 144.00 | | 2 144.00 |
UX Other trade receivables | 12 720.00 | | | 12 720.00 |
VB VAT | 112 847.00 | | | 112 847.00 |
VG Loans with a maturity of up to one year at origin | 8 170.00 | 8 170.00 | | 8 170.00 |
VI Group and Associates | 1 532 815.00 | 1 532 815.00 | | 1 532 815.00 |
VJ Loans taken out during the year | 5 300 000.00 | | | 5 300 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 567.00 | 125 567.00 | | 125 567.00 |
VW VAT | 30 120.00 | 30 120.00 | | 30 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 907 333.00 | 1 595 717.00 | | 6 907 333.00 |
