| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 679 000.00 | | 1 679 000.00 | 1 679 000.00 |
BH Other financial assets | 46 773.00 | | 46 773.00 | 46 773.00 |
BJ TOTAL (I) | 1 725 773.00 | | 1 725 773.00 | 1 725 773.00 |
CF Cash and cash equivalents | 62 057.00 | | 62 057.00 | 62 057.00 |
CJ TOTAL (II) | 62 057.00 | | 62 057.00 | 62 057.00 |
CO Grand total (0 to V) | 1 787 829.00 | | 1 787 829.00 | 1 787 829.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150.00 | | | 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 314.00 | | | -28 314.00 |
DL TOTAL (I) | -28 164.00 | | | -28 164.00 |
DS Convertible Bond Issues | 1 800 000.00 | | | 1 800 000.00 |
DT Other Bond Issues | 11 889.00 | | | 11 889.00 |
DU Loans and Debts from Credit Institutions (3) | 185.00 | | | 185.00 |
DX Trade payables and related accounts | 3 019.00 | | | 3 019.00 |
EA Other liabilities | 900.00 | | | 900.00 |
EC TOTAL (IV) | 1 815 993.00 | | | 1 815 993.00 |
EE Grand total (I to V) | 1 787 829.00 | | | 1 787 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 000.00 | | 10 000.00 | 10 000.00 |
FJ Net sales | 10 000.00 | | 10 000.00 | 10 000.00 |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 16 121.00 | |
GF Total Operating Expenses (II) | | | 16 121.00 | |
GG - OPERATING RESULT (I - II) | | | -6 121.00 | |
GK Income from other securities and fixed asset receivables | | | 80 719.00 | |
GP Total financial income (V) | | | 80 719.00 | |
GR Interest and similar expenses | | | 102 912.00 | |
GU Total financial expenses (VI) | | | 102 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 90 719.00 | | | 90 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 033.00 | | | 119 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 314.00 | | | -28 314.00 |
| |
| 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 | | | 1 841 773.00 | |
I3 DECREASES Total Financial Fixed Assets | | 116 000.00 | 1 725 773.00 | |
I4 DECREASES Grand Total | | 116 000.00 | 1 725 773.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 841 773.00 | |
| |
| 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 | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
7Z Other gross bonds with a maturity of up to one year | 11 889.00 | | 11 889.00 | 11 889.00 |
8B Suppliers and Related Accounts | 3 019.00 | 3 019.00 | | 3 019.00 |
8K Other liabilities (including liabilities related to repo transactions) | 900.00 | 900.00 | | 900.00 |
UT Other financial assets | 46 773.00 | | | 46 773.00 |
VG Loans with a maturity of up to one year at origin | 185.00 | 185.00 | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 773.00 | | 46 773.00 | 46 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 815 993.00 | 4 104.00 | 1 811 889.00 | 1 815 993.00 |
