| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 387 837.00 | | 387 837.00 | 387 837.00 |
BX Customers and related accounts | 2 600.00 | | 2 600.00 | 2 600.00 |
BZ Other receivables | 53 363.00 | | 53 363.00 | 53 363.00 |
CF Cash and cash equivalents | 1 258.00 | | 1 258.00 | 1 258.00 |
CJ TOTAL (II) | 57 222.00 | | 57 222.00 | 57 222.00 |
CO Grand total (0 to V) | 445 059.00 | | 445 059.00 | 445 059.00 |
CU Other investments | 387 837.00 | | 387 837.00 | 387 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 246.00 | | | 246.00 |
DG Other reserves | -31 568.00 | | | -31 568.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 478.00 | | | 478.00 |
DL TOTAL (I) | 119 156.00 | | | 119 156.00 |
DS Convertible Bond Issues | 48 413.00 | | | 48 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 832.00 | | | 272 832.00 |
DX Trade payables and related accounts | 4 574.00 | | | 4 574.00 |
DY Tax and social security liabilities | 84.00 | | | 84.00 |
EC TOTAL (IV) | 325 903.00 | | | 325 903.00 |
EE Grand total (I to V) | 445 059.00 | | | 445 059.00 |
EG Accrued income and payables due within one year | 289 280.00 | | | 289 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 100.00 | | 7 100.00 | 7 100.00 |
FJ Net sales | 7 100.00 | | 7 100.00 | 7 100.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 7 101.00 | |
FW Other purchases and external expenses | | | 5 621.00 | |
GF Total Operating Expenses (II) | | | 5 621.00 | |
GG - OPERATING RESULT (I - II) | | | 1 479.00 | |
GR Interest and similar expenses | | | 917.00 | |
GU Total financial expenses (VI) | | | 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 84.00 | | | 84.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 101.00 | | | 7 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 623.00 | | | 6 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 478.00 | | | 478.00 |
| |
| 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 | 387 837.00 | | | 387 837.00 |
I3 DECREASES Total Financial Fixed Assets | | | 387 837.00 | |
I4 DECREASES Grand Total | | | 387 837.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 387 837.00 | | | 387 837.00 |
| |
| 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 | 48 413.00 | 11 790.00 | 36 623.00 | 48 413.00 |
8B Suppliers and Related Accounts | 4 574.00 | 4 574.00 | | 4 574.00 |
8E Income Taxes | 84.00 | 84.00 | | 84.00 |
UX Other trade receivables | 2 600.00 | | | 2 600.00 |
VB VAT | 1 480.00 | | | 1 480.00 |
VC Group and associates | 51 724.00 | | | 51 724.00 |
VI Group and Associates | 272 832.00 | 272 832.00 | | 272 832.00 |
VP Miscellaneous | 159.00 | | | 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 963.00 | 55 963.00 | | 55 963.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 325 903.00 | 289 280.00 | 36 623.00 | 325 903.00 |
