| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 207 796.00 | 46 455.00 | 161 341.00 | 207 796.00 |
AF Concessions, Patents and Similar Rights | | | | |
BJ TOTAL (I) | 9 846 464.00 | 46 455.00 | 9 800 009.00 | 9 846 464.00 |
BX Customers and related accounts | 509 734.00 | | 509 734.00 | 509 734.00 |
BZ Other receivables | 275 358.00 | | 275 358.00 | 275 358.00 |
CF Cash and cash equivalents | 450 891.00 | | 450 891.00 | 450 891.00 |
CH Prepaid expenses | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 1 236 033.00 | | 1 236 033.00 | 1 236 033.00 |
CO Grand total (0 to V) | 11 114 597.00 | 46 455.00 | 11 068 142.00 | 11 114 597.00 |
CU Other investments | 9 638 668.00 | | 9 638 668.00 | 9 638 668.00 |
CW Deferred expenses or loan issuance costs | 32 100.00 | | 32 100.00 | 32 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 953 000.00 | 2 953 000.00 | | 2 953 000.00 |
DH Retained earnings | -69 102.00 | | | -69 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 428 485.00 | -69 102.00 | | 428 485.00 |
DL TOTAL (I) | 3 312 383.00 | 2 883 898.00 | | 3 312 383.00 |
DQ Provisions for Expenses | 156 073.00 | 16 243.00 | | 156 073.00 |
DR TOTAL (IV) | 156 073.00 | 16 243.00 | | 156 073.00 |
DS Convertible Bond Issues | 3 601 773.00 | 3 463 243.00 | | 3 601 773.00 |
DU Loans and Debts from Credit Institutions (3) | 3 445 631.00 | 4 000 000.00 | | 3 445 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205 597.00 | 8 053.00 | | 205 597.00 |
DX Trade payables and related accounts | 60 649.00 | 9 076.00 | | 60 649.00 |
DY Tax and social security liabilities | 283 918.00 | 137 188.00 | | 283 918.00 |
DZ Fixed asset liabilities and related accounts | | 17 955.00 | | |
EA Other liabilities | 2 119.00 | 228.00 | | 2 119.00 |
EC TOTAL (IV) | 7 599 687.00 | 7 635 743.00 | | 7 599 687.00 |
EE Grand total (I to V) | 11 068 142.00 | 10 535 884.00 | | 11 068 142.00 |
EG Accrued income and payables due within one year | 1 112 147.00 | 714 500.00 | | 1 112 147.00 |
| |
| 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 | 10 156 444.00 | | | 10 156 444.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 207 796.00 | | | 207 796.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 638 668.00 | |
I4 DECREASES Grand Total | | | 9 846 464.00 | |
IN DECREASES Start-up, development, or research expenses | | | 207 796.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 948 648.00 | | | 9 948 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 896.00 | 41 559.00 | | 4 896.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 896.00 | 41 559.00 | | 4 896.00 |
| |
| 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 | 16 243.00 | 139 829.00 | | 16 243.00 |
7C Grand total | 16 243.00 | 139 829.00 | | 16 243.00 |
UG - Financial | | 139 829.00 | | |
| |
| 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 | 3 601 773.00 | | | 3 601 773.00 |
8A Miscellaneous Loans and Financial Debts | 7 323.00 | 7 323.00 | | 7 323.00 |
8B Suppliers and Related Accounts | 60 649.00 | 60 649.00 | | 60 649.00 |
8K Other liabilities (including liabilities related to repo transactions) | 200 393.00 | 200 393.00 | | 200 393.00 |
UX Other trade receivables | 509 734.00 | | | 509 734.00 |
VH Loans with a maturity of more than one year at origin | 3 445 631.00 | 559 864.00 | 2 296 694.00 | 3 445 631.00 |
VK Loans repaid during the year | 554 369.00 | | | 554 369.00 |
VP Miscellaneous | 275 358.00 | | | 275 358.00 |
VQ Other Taxes, Duties, and Similar Debts | 283 918.00 | 283 918.00 | | 283 918.00 |
VS Prepaid expenses | 50.00 | | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 785 143.00 | 785 143.00 | | 785 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 599 687.00 | 1 112 147.00 | 2 296 694.00 | 7 599 687.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
