| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 650 000.00 | | 3 650 000.00 | 3 650 000.00 |
BX Customers and related accounts | 144 000.00 | | 144 000.00 | 144 000.00 |
BZ Other receivables | 5 096 419.00 | | 5 096 419.00 | 5 096 419.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 5 240 419.00 | | 5 240 419.00 | 5 240 419.00 |
CO Grand total (0 to V) | 8 890 419.00 | | 8 890 419.00 | 8 890 419.00 |
CU Other investments | 3 650 000.00 | | 3 650 000.00 | 3 650 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 650 000.00 | 3 650 000.00 | | 3 650 000.00 |
DH Retained earnings | 271 701.00 | -13 400.00 | | 271 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 526.00 | 285 101.00 | | -26 526.00 |
DL TOTAL (I) | 3 895 175.00 | 3 921 701.00 | | 3 895 175.00 |
DS Convertible Bond Issues | 3 416 517.00 | 3 347 415.00 | | 3 416 517.00 |
DU Loans and Debts from Credit Institutions (3) | 166 508.00 | 93 958.00 | | 166 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 252 568.00 | 1 589 231.00 | | 1 252 568.00 |
DX Trade payables and related accounts | 135 652.00 | 51 315.00 | | 135 652.00 |
DY Tax and social security liabilities | 24 000.00 | 12 000.00 | | 24 000.00 |
EC TOTAL (IV) | 4 995 244.00 | 5 093 919.00 | | 4 995 244.00 |
EE Grand total (I to V) | 8 890 419.00 | 9 015 619.00 | | 8 890 419.00 |
EG Accrued income and payables due within one year | 4 595 244.00 | 1 746 504.00 | | 4 595 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 296 048.00 | |
FX Taxes, duties, and similar payments | | | 83.00 | |
GF Total Operating Expenses (II) | | | 296 131.00 | |
GG - OPERATING RESULT (I - II) | | | -236 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 75 252.00 | |
GU Total financial expenses (VI) | | | 75 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -75 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -311 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -284 858.00 | -237 764.00 | | -284 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 125 809.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 526.00 | -159 292.00 | | 86 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 526.00 | 285 101.00 | | -26 526.00 |
| |
| 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 | 3 650 000.00 | | | 3 650 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 650 000.00 | |
I4 DECREASES Grand Total | | | 3 650 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 650 000.00 | | | 3 650 000.00 |
| |
| 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 | 3 416 517.00 | 3 416 517.00 | | 3 416 517.00 |
8A Miscellaneous Loans and Financial Debts | 1 938.00 | 1 938.00 | | 1 938.00 |
8B Suppliers and Related Accounts | 135 652.00 | 135 652.00 | | 135 652.00 |
UX Other trade receivables | 144 000.00 | 144 000.00 | | 144 000.00 |
VB VAT | 59 367.00 | 59 367.00 | | 59 367.00 |
VC Group and associates | 4 963 400.00 | 4 963 400.00 | | 4 963 400.00 |
VG Loans with a maturity of up to one year at origin | 166 508.00 | 166 508.00 | | 166 508.00 |
VI Group and Associates | 1 250 630.00 | 1 250 630.00 | | 1 250 630.00 |
VJ Loans taken out during the year | 138 053.00 | | | 138 053.00 |
VK Loans repaid during the year | 69 102.00 | | | 69 102.00 |
VM Income taxes | 73 313.00 | 73 313.00 | | 73 313.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 339.00 | 339.00 | | 339.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 240 419.00 | 5 240 419.00 | | 5 240 419.00 |
VW VAT | 24 000.00 | 24 000.00 | | 24 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 995 244.00 | 4 995 244.00 | | 4 995 244.00 |
