| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 144 834.00 | | 8 144 834.00 | 8 144 834.00 |
CF Cash and cash equivalents | 47 439.00 | | 47 439.00 | 47 439.00 |
CJ TOTAL (II) | 47 439.00 | | 47 439.00 | 47 439.00 |
CO Grand total (0 to V) | 8 192 273.00 | | 8 192 273.00 | 8 192 273.00 |
CU Other investments | 8 144 834.00 | | 8 144 834.00 | 8 144 834.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 583 925.00 | | | 6 583 925.00 |
DB Share, merger, contribution premiums, etc. | 83 637.00 | | | 83 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -85 561.00 | | | -85 561.00 |
DL TOTAL (I) | 6 582 001.00 | | | 6 582 001.00 |
DS Convertible Bond Issues | 1 600 328.00 | | | 1 600 328.00 |
DX Trade payables and related accounts | 9 944.00 | | | 9 944.00 |
EC TOTAL (IV) | 1 610 272.00 | | | 1 610 272.00 |
EE Grand total (I to V) | 8 192 273.00 | | | 8 192 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 506.00 | |
GF Total Operating Expenses (II) | | | 12 506.00 | |
GG - OPERATING RESULT (I - II) | | | -12 506.00 | |
GR Interest and similar expenses | | | 73 055.00 | |
GU Total financial expenses (VI) | | | 73 055.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -73 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -85 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 124 806.00 | | | 2 124 806.00 |
HD Total exceptional income (VII) | 2 124 806.00 | | | 2 124 806.00 |
HF Exceptional expenses on capital transactions | 2 124 806.00 | | | 2 124 806.00 |
HH Total exceptional expenses (VIII) | 2 124 806.00 | | | 2 124 806.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 124 806.00 | | | 2 124 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 210 367.00 | | | 2 210 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -85 561.00 | | | -85 561.00 |
| |
| 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 | | | 10 269 640.00 | |
I3 DECREASES Total Financial Fixed Assets | | 2 124 806.00 | 8 144 834.00 | |
I4 DECREASES Grand Total | | 2 124 806.00 | 8 144 834.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10 269 640.00 | |
| |
| 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 | 1 600 328.00 | | | 1 600 328.00 |
8B Suppliers and Related Accounts | 9 944.00 | 9 944.00 | | 9 944.00 |
VJ Loans taken out during the year | 1 527 273.00 | | | 1 527 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 610 272.00 | 9 944.00 | | 1 610 272.00 |
