| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 937 976.00 | 87 144.00 | 850 832.00 | 937 976.00 |
BJ TOTAL (I) | 937 976.00 | 87 144.00 | 850 832.00 | 937 976.00 |
BX Customers and related accounts | 38 720.00 | | 38 720.00 | 38 720.00 |
BZ Other receivables | 7 137.00 | | 7 137.00 | 7 137.00 |
CF Cash and cash equivalents | 32 785.00 | | 32 785.00 | 32 785.00 |
CJ TOTAL (II) | 78 642.00 | | 78 642.00 | 78 642.00 |
CO Grand total (0 to V) | 1 016 618.00 | 87 144.00 | 929 474.00 | 1 016 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -22 244.00 | | | -22 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 753.00 | -22 244.00 | | 9 753.00 |
DL TOTAL (I) | -7 491.00 | -17 244.00 | | -7 491.00 |
DS Convertible Bond Issues | 919 195.00 | 959 730.00 | | 919 195.00 |
DU Loans and Debts from Credit Institutions (3) | 8 414.00 | | | 8 414.00 |
DX Trade payables and related accounts | 8 010.00 | 8 010.00 | | 8 010.00 |
EC TOTAL (IV) | 935 619.00 | 967 740.00 | | 935 619.00 |
ED (V) | 1 346.00 | | | 1 346.00 |
EE Grand total (I to V) | 929 474.00 | 950 496.00 | | 929 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 603.00 | | 113 603.00 | 113 603.00 |
FJ Net sales | 113 603.00 | | 113 603.00 | 113 603.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 113 603.00 | |
FW Other purchases and external expenses | | | 14 029.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 899.00 | |
GF Total Operating Expenses (II) | | | 60 995.00 | |
GG - OPERATING RESULT (I - II) | | | 52 608.00 | |
GN Positive exchange differences | | | 10 922.00 | |
GP Total financial income (V) | | | 10 922.00 | |
GR Interest and similar expenses | | | 51 417.00 | |
GS Negative differences of foreign exchange | | | 2 360.00 | |
GU Total financial expenses (VI) | | | 53 777.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 855.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 524.00 | 92 745.00 | | 124 524.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 772.00 | 114 989.00 | | 114 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 753.00 | -22 244.00 | | 9 753.00 |
| |
| 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 | 937 976.00 | | | 937 976.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 937 976.00 | | | 937 976.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 245.00 | 46 899.00 | | 40 245.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 245.00 | 46 899.00 | | 40 245.00 |
| |
| 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 | 919 195.00 | 919 195.00 | | 919 195.00 |
8B Suppliers and Related Accounts | 8 010.00 | 8 010.00 | | 8 010.00 |
UX Other trade receivables | 38 720.00 | | | 38 720.00 |
VB VAT | 7 137.00 | | | 7 137.00 |
VH Loans with a maturity of more than one year at origin | 8 414.00 | 8 414.00 | | 8 414.00 |
VK Loans repaid during the year | 40 455.00 | | | 40 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 857.00 | 45 857.00 | | 45 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 935 619.00 | 935 619.00 | | 935 619.00 |
