| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 200 400.00 | 929 060.00 | 271 340.00 | 1 200 400.00 |
BJ TOTAL (I) | 1 200 400.00 | 929 060.00 | 271 340.00 | 1 200 400.00 |
BX Customers and related accounts | 992 222.00 | 831 076.00 | 161 146.00 | 992 222.00 |
BZ Other receivables | 14 561.00 | | 14 561.00 | 14 561.00 |
CF Cash and cash equivalents | 32 092.00 | | 32 092.00 | 32 092.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 038 874.00 | 831 076.00 | 207 798.00 | 1 038 874.00 |
CO Grand total (0 to V) | 2 239 274.00 | 1 760 136.00 | 479 138.00 | 2 239 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | -558 454.00 | -91 140.00 | | -558 454.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -530 432.00 | -467 314.00 | | -530 432.00 |
DL TOTAL (I) | -938 886.00 | -408 454.00 | | -938 886.00 |
DS Convertible Bond Issues | 1 084 326.00 | 1 002 183.00 | | 1 084 326.00 |
DX Trade payables and related accounts | 71 838.00 | 56 564.00 | | 71 838.00 |
DY Tax and social security liabilities | 161 146.00 | 73 248.00 | | 161 146.00 |
EA Other liabilities | 100 714.00 | | | 100 714.00 |
EC TOTAL (IV) | 1 418 024.00 | 1 131 996.00 | | 1 418 024.00 |
EE Grand total (I to V) | 479 138.00 | 723 542.00 | | 479 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 439 488.00 | | 439 488.00 | 439 488.00 |
FJ Net sales | 439 488.00 | | 439 488.00 | 439 488.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 439 489.00 | |
FW Other purchases and external expenses | | | 96 107.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 351 022.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 459 564.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 907 140.00 | |
GG - OPERATING RESULT (I - II) | | | -467 651.00 | |
GL Other interest and similar income | | | 20 076.00 | |
GP Total financial income (V) | | | 20 076.00 | |
GR Interest and similar expenses | | | 82 857.00 | |
GU Total financial expenses (VI) | | | 82 857.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -62 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -530 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 459 565.00 | 434 779.00 | | 459 565.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 989 996.00 | 902 093.00 | | 989 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -530 432.00 | -467 314.00 | | -530 432.00 |
| |
| 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 | 1 200 400.00 | | | 1 200 400.00 |
I4 DECREASES Grand Total | | | 1 200 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 200 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 200 400.00 | | | 1 200 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 578 038.00 | 351 022.00 | | 578 038.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 578 038.00 | 351 022.00 | | 578 038.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 371 512.00 | 459 564.00 | | 371 512.00 |
7B Total provisions for depreciation | 371 512.00 | 459 564.00 | | 371 512.00 |
7C Grand total | 371 512.00 | 459 564.00 | | 371 512.00 |
| |
| 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 | 1 084 326.00 | 186 589.00 | 897 738.00 | 1 084 326.00 |
8B Suppliers and Related Accounts | 71 838.00 | 71 838.00 | | 71 838.00 |
UX Other trade receivables | 25 348.00 | | | 25 348.00 |
VA Doubtful or disputed receivables | 966 874.00 | | | 966 874.00 |
VI Group and Associates | 100 714.00 | 100 714.00 | | 100 714.00 |
VN Other taxes, similar payments | 14 561.00 | | | 14 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 006 783.00 | 1 006 783.00 | | 1 006 783.00 |
VW VAT | 161 146.00 | 161 146.00 | | 161 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 418 024.00 | 520 286.00 | 897 738.00 | 1 418 024.00 |
