| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 438 399.00 | | 1 438 399.00 | 1 438 399.00 |
CF Cash and cash equivalents | 193 430.00 | | 193 430.00 | 193 430.00 |
CJ TOTAL (II) | 193 430.00 | | 193 430.00 | 193 430.00 |
CO Grand total (0 to V) | 1 631 829.00 | | 1 631 829.00 | 1 631 829.00 |
CU Other investments | 1 438 399.00 | | 1 438 399.00 | 1 438 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 407 811.00 | 1 130 222.00 | | 1 407 811.00 |
DB Share, merger, contribution premiums, etc. | 104 143.00 | 51 710.00 | | 104 143.00 |
DH Retained earnings | -29 299.00 | | | -29 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 819.00 | -29 299.00 | | -31 819.00 |
DL TOTAL (I) | 1 450 837.00 | 1 152 633.00 | | 1 450 837.00 |
DS Convertible Bond Issues | 170 420.00 | 362 029.00 | | 170 420.00 |
DX Trade payables and related accounts | 10 572.00 | 10 210.00 | | 10 572.00 |
EC TOTAL (IV) | 180 992.00 | 372 239.00 | | 180 992.00 |
EE Grand total (I to V) | 1 631 829.00 | 1 524 872.00 | | 1 631 829.00 |
EG Accrued income and payables due within one year | 180 992.00 | 10 210.00 | | 180 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 608.00 | |
FX Taxes, duties, and similar payments | | | 90.00 | |
GF Total Operating Expenses (II) | | | 20 698.00 | |
GG - OPERATING RESULT (I - II) | | | -20 698.00 | |
GR Interest and similar expenses | | | 11 121.00 | |
GU Total financial expenses (VI) | | | 11 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 819.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 776 867.00 | | |
HD Total exceptional income (VII) | | 776 867.00 | | |
HF Exceptional expenses on capital transactions | | 776 867.00 | | |
HH Total exceptional expenses (VIII) | | 776 867.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 776 867.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 819.00 | 806 166.00 | | 31 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 819.00 | -29 299.00 | | -31 819.00 |
| |
| 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 | 1 477 433.00 | | | 1 477 433.00 |
I3 DECREASES Total Financial Fixed Assets | | 39 034.00 | 1 438 399.00 | |
I4 DECREASES Grand Total | | 39 034.00 | 1 438 399.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 477 433.00 | | | 1 477 433.00 |
| |
| 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 | 170 420.00 | 170 420.00 | | 170 420.00 |
8B Suppliers and Related Accounts | 10 572.00 | 10 572.00 | | 10 572.00 |
VK Loans repaid during the year | 193 007.00 | | | 193 007.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180 992.00 | 180 992.00 | | 180 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 180 992.00 | 180 992.00 | | 180 992.00 |
