| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 353.00 | 1 201.00 | 152.00 | 1 353.00 |
BJ TOTAL (I) | 6 257 604.00 | 1 201.00 | 6 256 402.00 | 6 257 604.00 |
BZ Other receivables | 250 590.00 | | 250 590.00 | 250 590.00 |
CF Cash and cash equivalents | 2 303.00 | | 2 303.00 | 2 303.00 |
CJ TOTAL (II) | 252 893.00 | | 252 893.00 | 252 893.00 |
CO Grand total (0 to V) | 6 511 211.00 | 1 201.00 | 6 510 010.00 | 6 511 211.00 |
CU Other investments | 6 256 250.00 | | 6 256 250.00 | 6 256 250.00 |
CW Deferred expenses or loan issuance costs | 714.00 | | 714.00 | 714.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 10 150.00 | | | 10 150.00 |
DG Other reserves | 150 000.00 | | | 150 000.00 |
DH Retained earnings | 42 659.00 | -210 855.00 | | 42 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -109 859.00 | 413 664.00 | | -109 859.00 |
DK Regulated provisions | 4 702.00 | 3 452.00 | | 4 702.00 |
DL TOTAL (I) | 1 097 652.00 | 1 206 261.00 | | 1 097 652.00 |
DP Provisions for Risks | 86 203.00 | 63 050.00 | | 86 203.00 |
DR TOTAL (IV) | 86 203.00 | 63 050.00 | | 86 203.00 |
DS Convertible Bond Issues | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 142 183.00 | 668 102.00 | | 3 142 183.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 165 792.00 | 835 353.00 | | 1 165 792.00 |
DX Trade payables and related accounts | 3 180.00 | 3 120.00 | | 3 180.00 |
DZ Fixed asset liabilities and related accounts | | 2 800 000.00 | | |
EA Other liabilities | 15 000.00 | 7 500.00 | | 15 000.00 |
EC TOTAL (IV) | 5 326 155.00 | 5 314 075.00 | | 5 326 155.00 |
EE Grand total (I to V) | 6 510 010.00 | 6 583 386.00 | | 6 510 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 595.00 | |
FX Taxes, duties, and similar payments | | | 115.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 628.00 | |
GF Total Operating Expenses (II) | | | 13 338.00 | |
GG - OPERATING RESULT (I - II) | | | -13 337.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 166.00 | |
GP Total financial income (V) | | | 3 166.00 | |
GQ Financial allocations to depreciation and provisions | | | 23 153.00 | |
GR Interest and similar expenses | | | 75 285.00 | |
GU Total financial expenses (VI) | | | 98 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -108 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 250.00 | 1 250.00 | | 1 250.00 |
HH Total exceptional expenses (VIII) | 1 250.00 | 1 250.00 | | 1 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 250.00 | -1 250.00 | | -1 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 166.00 | 502 134.00 | | 3 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 025.00 | 88 470.00 | | 113 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -109 859.00 | 413 664.00 | | -109 859.00 |
| |
| 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 | 6 257 604.00 | | | 6 257 604.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 353.00 | | | 1 353.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 256 250.00 | |
I4 DECREASES Grand Total | | | 6 257 604.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 353.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 256 250.00 | | | 6 256 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 931.00 | 271.00 | | 931.00 |
CY DEPRECIATION Start-up, development, or research expenses | 931.00 | 271.00 | | 931.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 452.00 | 1 250.00 | | 3 452.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 63 050.00 | 23 153.00 | | 63 050.00 |
7C Grand total | 66 502.00 | 24 403.00 | | 66 502.00 |
UG - Financial | | 23 153.00 | | |
UJ - Exceptional | | 1 250.00 | | |
| |
| 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 | 1 000 000.00 | | 666 667.00 | 1 000 000.00 |
8B Suppliers and Related Accounts | 3 180.00 | 3 180.00 | | 3 180.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 000.00 | 15 000.00 | | 15 000.00 |
VB VAT | 3 790.00 | | | 3 790.00 |
VC Group and associates | 246 800.00 | | | 246 800.00 |
VH Loans with a maturity of more than one year at origin | 3 142 183.00 | 556 508.00 | 1 931 417.00 | 3 142 183.00 |
VI Group and Associates | 1 165 792.00 | 1 165 792.00 | | 1 165 792.00 |
VJ Loans taken out during the year | 2 800 000.00 | | | 2 800 000.00 |
VK Loans repaid during the year | 326 847.00 | | | 326 847.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 590.00 | 250 590.00 | | 250 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 326 155.00 | 1 740 481.00 | 2 598 084.00 | 5 326 155.00 |
