| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 2 559 875.00 | | 2 559 875.00 | 2 559 875.00 |
BZ Other receivables | 412 030.00 | | 412 030.00 | 412 030.00 |
CF Cash and cash equivalents | 23 334.00 | | 23 334.00 | 23 334.00 |
CJ TOTAL (II) | 435 363.00 | | 435 363.00 | 435 363.00 |
CO Grand total (0 to V) | 2 995 238.00 | | 2 995 238.00 | 2 995 238.00 |
CU Other investments | 2 559 825.00 | | 2 559 825.00 | 2 559 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 665 000.00 | 1 665 000.00 | | 1 665 000.00 |
DH Retained earnings | -6 280.00 | | | -6 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 530.00 | -6 280.00 | | -20 530.00 |
DK Regulated provisions | 6 279.00 | 1 914.00 | | 6 279.00 |
DL TOTAL (I) | 1 644 469.00 | 1 660 634.00 | | 1 644 469.00 |
DS Convertible Bond Issues | 992 944.00 | 1 010 024.00 | | 992 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 357 825.00 | 357 825.00 | | 357 825.00 |
DX Trade payables and related accounts | | 3 993.00 | | |
EC TOTAL (IV) | 1 350 769.00 | 1 371 841.00 | | 1 350 769.00 |
EE Grand total (I to V) | 2 995 238.00 | 3 032 475.00 | | 2 995 238.00 |
EG Accrued income and payables due within one year | 393 171.00 | 1 371 841.00 | | 393 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 036.00 | |
GF Total Operating Expenses (II) | | | 8 036.00 | |
GG - OPERATING RESULT (I - II) | | | -8 036.00 | |
GL Other interest and similar income | | | 13 192.00 | |
GP Total financial income (V) | | | 13 192.00 | |
GR Interest and similar expenses | | | 21 321.00 | |
GU Total financial expenses (VI) | | | 21 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 365.00 | 1 914.00 | | 4 365.00 |
HH Total exceptional expenses (VIII) | 4 365.00 | 1 914.00 | | 4 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 365.00 | -1 914.00 | | -4 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 192.00 | 6 159.00 | | 13 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 721.00 | 12 439.00 | | 33 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 530.00 | -6 280.00 | | -20 530.00 |
| |
| 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 | 2 559 875.00 | | | 2 559 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 559 875.00 | |
I4 DECREASES Grand Total | | | 2 559 875.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 559 875.00 | | | 2 559 875.00 |
| |
| 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 | 992 944.00 | 35 346.00 | 238 776.00 | 992 944.00 |
VC Group and associates | 412 030.00 | | | 412 030.00 |
VI Group and Associates | 357 825.00 | | | 357 825.00 |
VK Loans repaid during the year | 34 280.00 | | | 34 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 412 030.00 | 38 400.00 | 373 630.00 | 412 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 350 769.00 | 35 346.00 | 238 776.00 | 1 350 769.00 |
