| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 093 201.00 | | 3 093 201.00 | 3 093 201.00 |
BJ TOTAL (I) | 3 101 701.00 | | 3 101 701.00 | 3 101 701.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 291.00 | | 1 291.00 | 1 291.00 |
CF Cash and cash equivalents | 832.00 | | 832.00 | 832.00 |
CJ TOTAL (II) | 2 123.00 | | 2 123.00 | 2 123.00 |
CO Grand total (0 to V) | 3 103 824.00 | | 3 103 824.00 | 3 103 824.00 |
CU Other investments | 8 500.00 | | 8 500.00 | 8 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -3 371.00 | | | -3 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 342.00 | -3 371.00 | | -3 342.00 |
DL TOTAL (I) | -5 713.00 | -2 371.00 | | -5 713.00 |
DS Convertible Bond Issues | 3 093 202.00 | 30 406.00 | | 3 093 202.00 |
DX Trade payables and related accounts | 2 106.00 | 105 984.00 | | 2 106.00 |
DY Tax and social security liabilities | | 17 000.00 | | |
EA Other liabilities | 14 228.00 | 8 510.00 | | 14 228.00 |
EC TOTAL (IV) | 3 109 537.00 | 161 900.00 | | 3 109 537.00 |
EE Grand total (I to V) | 3 103 824.00 | 159 529.00 | | 3 103 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 750.00 | | 63 750.00 | 63 750.00 |
FJ Net sales | 63 750.00 | | 63 750.00 | 63 750.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 63 751.00 | |
FW Other purchases and external expenses | | | 66 900.00 | |
GF Total Operating Expenses (II) | | | 66 901.00 | |
GG - OPERATING RESULT (I - II) | | | -3 149.00 | |
GK Income from other securities and fixed asset receivables | | | 112 248.00 | |
GP Total financial income (V) | | | 112 248.00 | |
GR Interest and similar expenses | | | 112 440.00 | |
GU Total financial expenses (VI) | | | 112 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 1.00 | 1.00 | | 1.00 |
HF Exceptional expenses on capital transactions | 1.00 | 1.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 999.00 | 85 011.00 | | 175 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 341.00 | 88 382.00 | | 179 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 342.00 | -3 371.00 | | -3 342.00 |
| |
| 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 | 38 875.00 | 56 804.00 | 3 006 022.00 | 38 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 101 701.00 | |
I4 DECREASES Grand Total | | | 3 101 701.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 875.00 | 56 804.00 | 3 006 022.00 | 38 875.00 |
| |
| 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 | 3 093 202.00 | | | 3 093 202.00 |
8B Suppliers and Related Accounts | 2 106.00 | 2 106.00 | | 2 106.00 |
VI Group and Associates | 14 228.00 | 14 228.00 | | 14 228.00 |
VJ Loans taken out during the year | 3 006 022.00 | | | 3 006 022.00 |
VK Loans repaid during the year | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 291.00 | | 1 291.00 | 1 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 109 537.00 | 16 334.00 | | 3 109 537.00 |
