| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 499.00 | | 1 499.00 | 1 499.00 |
BZ Other receivables | 414 664.00 | | 414 664.00 | 414 664.00 |
CF Cash and cash equivalents | 6 646.00 | | 6 646.00 | 6 646.00 |
CJ TOTAL (II) | 421 310.00 | | 421 310.00 | 421 310.00 |
CO Grand total (0 to V) | 422 809.00 | | 422 809.00 | 422 809.00 |
CU Other investments | 1 499.00 | | 1 499.00 | 1 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 384 810.00 | 384 810.00 | | 384 810.00 |
DD Legal reserve (1) | 49 604.00 | 49 604.00 | | 49 604.00 |
DG Other reserves | 74.00 | 74.00 | | 74.00 |
DH Retained earnings | | 930 106.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 233.00 | 499 586.00 | | -39 233.00 |
DL TOTAL (I) | 395 255.00 | 1 864 181.00 | | 395 255.00 |
DS Convertible Bond Issues | | 30 167.00 | | |
DT Other Bond Issues | | 1 300 000.00 | | |
DX Trade payables and related accounts | 11 616.00 | 9 000.00 | | 11 616.00 |
DY Tax and social security liabilities | 207.00 | | | 207.00 |
EA Other liabilities | 15 731.00 | 22 864.00 | | 15 731.00 |
EC TOTAL (IV) | 27 554.00 | 1 362 031.00 | | 27 554.00 |
EE Grand total (I to V) | 422 809.00 | 3 226 213.00 | | 422 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 960.00 | |
FX Taxes, duties, and similar payments | | | 207.00 | |
GF Total Operating Expenses (II) | | | 6 167.00 | |
GG - OPERATING RESULT (I - II) | | | -6 167.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 15 731.00 | |
GL Other interest and similar income | | | 23 802.00 | |
GP Total financial income (V) | | | 23 802.00 | |
GR Interest and similar expenses | | | 41 136.00 | |
GU Total financial expenses (VI) | | | 41 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 499.00 | | | 1 499.00 |
HD Total exceptional income (VII) | 1 499.00 | | | 1 499.00 |
HE Exceptional expenses on management operations | | 30.00 | | |
HF Exceptional expenses on capital transactions | 1 499.00 | | | 1 499.00 |
HH Total exceptional expenses (VIII) | 1 499.00 | 30.00 | | 1 499.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -30.00 | | |
HK Income tax | | 251 163.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 301.00 | 904 552.00 | | 25 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 534.00 | 404 965.00 | | 64 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 233.00 | 499 586.00 | | -39 233.00 |
| |
| 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 | 1 499.00 | | | 1 499.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 499.00 | |
I4 DECREASES Grand Total | | | 1 499.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 499.00 | | | 1 499.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 11 616.00 | 11 616.00 | | 11 616.00 |
VB VAT | 7 803.00 | | | 7 803.00 |
VC Group and associates | 406 361.00 | | | 406 361.00 |
VI Group and Associates | 15 731.00 | 15 731.00 | | 15 731.00 |
VQ Other Taxes, Duties, and Similar Debts | 207.00 | 207.00 | | 207.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 414 664.00 | 414 664.00 | | 414 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 554.00 | 27 554.00 | | 27 554.00 |
