| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 400 015.00 | | 4 400 015.00 | 4 400 015.00 |
CF Cash and cash equivalents | 333 965.00 | | 333 965.00 | 333 965.00 |
CJ TOTAL (II) | 333 965.00 | | 333 965.00 | 333 965.00 |
CO Grand total (0 to V) | 4 733 980.00 | | 4 733 980.00 | 4 733 980.00 |
CU Other investments | 4 400 015.00 | | 4 400 015.00 | 4 400 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 850 000.00 | 1 850 000.00 | | 1 850 000.00 |
DB Share, merger, contribution premiums, etc. | 61 050.00 | 61 050.00 | | 61 050.00 |
DD Legal reserve (1) | 64 011.00 | 43 317.00 | | 64 011.00 |
DG Other reserves | 1 126 172.00 | 832 995.00 | | 1 126 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 470 154.00 | 413 870.00 | | 470 154.00 |
DL TOTAL (I) | 3 571 386.00 | 3 201 233.00 | | 3 571 386.00 |
DS Convertible Bond Issues | 7 068.00 | 9 363.00 | | 7 068.00 |
DU Loans and Debts from Credit Institutions (3) | 1 123 875.00 | 1 488 974.00 | | 1 123 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 000.00 | 25 000.00 | | 25 000.00 |
DX Trade payables and related accounts | 6 486.00 | 6 125.00 | | 6 486.00 |
DY Tax and social security liabilities | 164.00 | | | 164.00 |
EC TOTAL (IV) | 1 162 593.00 | 1 529 461.00 | | 1 162 593.00 |
EE Grand total (I to V) | 4 733 980.00 | 4 730 694.00 | | 4 733 980.00 |
EG Accrued income and payables due within one year | 408 524.00 | 406 848.00 | | 408 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 897.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 8 061.00 | |
GG - OPERATING RESULT (I - II) | | | -8 061.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | 21 785.00 | |
GU Total financial expenses (VI) | | | 21 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 478 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 470 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 500 000.00 | 450 000.00 | | 500 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 846.00 | 36 130.00 | | 29 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 470 154.00 | 413 870.00 | | 470 154.00 |
| |
| 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 | 4 400 015.00 | | | 4 400 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 400 015.00 | |
I4 DECREASES Grand Total | | | 4 400 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 400 015.00 | | | 4 400 015.00 |
| |
| 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 | 7 068.00 | 7 068.00 | | 7 068.00 |
8B Suppliers and Related Accounts | 6 486.00 | 6 486.00 | | 6 486.00 |
VH Loans with a maturity of more than one year at origin | 1 123 875.00 | 369 806.00 | 754 069.00 | 1 123 875.00 |
VI Group and Associates | 25 000.00 | 25 000.00 | | 25 000.00 |
VK Loans repaid during the year | 365 098.00 | | | 365 098.00 |
VQ Other Taxes, Duties, and Similar Debts | 164.00 | 164.00 | | 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 162 593.00 | 408 524.00 | 754 069.00 | 1 162 593.00 |
