| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 999 934.00 | 3 750 000.00 | 3 249 934.00 | 6 999 934.00 |
BZ Other receivables | 45 086.00 | | 45 086.00 | 45 086.00 |
CF Cash and cash equivalents | 614 766.00 | | 614 766.00 | 614 766.00 |
CJ TOTAL (II) | 659 852.00 | | 659 852.00 | 659 852.00 |
CO Grand total (0 to V) | 7 659 786.00 | 3 750 000.00 | 3 909 786.00 | 7 659 786.00 |
CU Other investments | 6 999 934.00 | 3 750 000.00 | 3 249 934.00 | 6 999 934.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 948 695.00 | | | 1 948 695.00 |
DB Share, merger, contribution premiums, etc. | 5.00 | | | 5.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -276 089.00 | | | -276 089.00 |
DL TOTAL (I) | 1 672 611.00 | | | 1 672 611.00 |
DS Convertible Bond Issues | 400 000.00 | | | 400 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 200 000.00 | | | 1 200 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 318 666.00 | | | 318 666.00 |
DX Trade payables and related accounts | 270 546.00 | | | 270 546.00 |
DY Tax and social security liabilities | 47 963.00 | | | 47 963.00 |
EC TOTAL (IV) | 2 237 175.00 | | | 2 237 175.00 |
EE Grand total (I to V) | 3 909 786.00 | | | 3 909 786.00 |
EG Accrued income and payables due within one year | 637 175.00 | | | 637 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 229 460.00 | |
GF Total Operating Expenses (II) | | | 229 460.00 | |
GG - OPERATING RESULT (I - II) | | | -229 460.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 751 334.00 | |
GP Total financial income (V) | | | 3 751 334.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 750 000.00 | |
GU Total financial expenses (VI) | | | 3 750 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -228 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 47 963.00 | | | 47 963.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 751 334.00 | | | 3 751 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 027 423.00 | | | 4 027 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -276 089.00 | | | -276 089.00 |
| |
| 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 | | | 6 999 934.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 6 999 934.00 | |
I4 DECREASES Grand Total | | | 6 999 934.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 999 934.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 3 750 000.00 | | |
7C Grand total | | 3 750 000.00 | | |
UG - Financial | | 3 750 000.00 | | |
| |
| 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 | 400 000.00 | | | 400 000.00 |
8B Suppliers and Related Accounts | 270 546.00 | 270 546.00 | | 270 546.00 |
8E Income Taxes | 47 963.00 | 47 963.00 | | 47 963.00 |
VB VAT | 45 086.00 | | | 45 086.00 |
VH Loans with a maturity of more than one year at origin | 1 200 000.00 | 200 000.00 | 800 000.00 | 1 200 000.00 |
VI Group and Associates | 318 666.00 | 318 666.00 | | 318 666.00 |
VJ Loans taken out during the year | 1 600 000.00 | | | 1 600 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 086.00 | 45 086.00 | | 45 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 237 175.00 | 837 175.00 | 800 000.00 | 2 237 175.00 |
