| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 714 858.00 | | 714 858.00 | 714 858.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 14 048.00 | | 14 048.00 | 14 048.00 |
CJ TOTAL (II) | 14 248.00 | | 14 248.00 | 14 248.00 |
CO Grand total (0 to V) | 729 106.00 | | 729 106.00 | 729 106.00 |
CU Other investments | 714 858.00 | | 714 858.00 | 714 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -119 114.00 | | | -119 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 014.00 | | | -44 014.00 |
DL TOTAL (I) | -162 128.00 | | | -162 128.00 |
DP Provisions for Risks | 89 725.00 | | | 89 725.00 |
DR TOTAL (IV) | 89 725.00 | | | 89 725.00 |
DS Convertible Bond Issues | 442 532.00 | | | 442 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 358 900.00 | | | 358 900.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 801 509.00 | | | 801 509.00 |
EE Grand total (I to V) | 729 106.00 | | | 729 106.00 |
EG Accrued income and payables due within one year | 358 976.00 | | | 358 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 701.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 856.00 | |
GG - OPERATING RESULT (I - II) | | | -856.00 | |
GQ Financial allocations to depreciation and provisions | | | 22 738.00 | |
GR Interest and similar expenses | | | 20 421.00 | |
GU Total financial expenses (VI) | | | 43 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -43 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 014.00 | | | 44 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 014.00 | | | -44 014.00 |
| |
| 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 | 514 858.00 | | 200 000.00 | 514 858.00 |
I3 DECREASES Total Financial Fixed Assets | | | 714 858.00 | |
I4 DECREASES Grand Total | | | 714 858.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 514 858.00 | | 200 000.00 | 514 858.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 66 987.00 | 22 738.00 | | 66 987.00 |
7C Grand total | 66 987.00 | 22 738.00 | | 66 987.00 |
UG - Financial | | 22 738.00 | | |
| |
| 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 | 442 532.00 | | 442 532.00 | 442 532.00 |
VI Group and Associates | 358 900.00 | 358 900.00 | | 358 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 801 509.00 | 358 976.00 | 442 532.00 | 801 509.00 |
