| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 738 495.00 | | 8 738 495.00 | 8 738 495.00 |
BX Customers and related accounts | 58 554.00 | | 58 554.00 | 58 554.00 |
BZ Other receivables | 198 324.00 | | 198 324.00 | 198 324.00 |
CF Cash and cash equivalents | 258 091.00 | | 258 091.00 | 258 091.00 |
CJ TOTAL (II) | 514 969.00 | | 514 969.00 | 514 969.00 |
CO Grand total (0 to V) | 9 253 464.00 | | 9 253 464.00 | 9 253 464.00 |
CU Other investments | 8 738 495.00 | | 8 738 495.00 | 8 738 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DH Retained earnings | 952 952.00 | -173 787.00 | | 952 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -501 210.00 | 1 126 739.00 | | -501 210.00 |
DK Regulated provisions | 264 854.00 | 151 155.00 | | 264 854.00 |
DL TOTAL (I) | 2 716 598.00 | 3 104 107.00 | | 2 716 598.00 |
DS Convertible Bond Issues | 6 331 723.00 | 5 859 766.00 | | 6 331 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 701.00 | 64 517.00 | | 107 701.00 |
DX Trade payables and related accounts | 41 105.00 | 46 284.00 | | 41 105.00 |
DY Tax and social security liabilities | 56 339.00 | 31 573.00 | | 56 339.00 |
EC TOTAL (IV) | 6 536 868.00 | 6 002 140.00 | | 6 536 868.00 |
EE Grand total (I to V) | 9 253 464.00 | 9 106 247.00 | | 9 253 464.00 |
EG Accrued income and payables due within one year | 205 145.00 | 142 374.00 | | 205 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 375 535.00 | | 375 535.00 | 375 535.00 |
FJ Net sales | 375 535.00 | | 375 535.00 | 375 535.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 560.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 382 095.00 | |
FW Other purchases and external expenses | | | 81 618.00 | |
FX Taxes, duties, and similar payments | | | 5 593.00 | |
FY Salaries and Wages | | | 236 560.00 | |
FZ Social Security Contributions | | | 93 715.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 417 486.00 | |
GG - OPERATING RESULT (I - II) | | | -35 390.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 472 419.00 | |
GU Total financial expenses (VI) | | | 472 419.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -472 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -507 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 300.00 | | |
HD Total exceptional income (VII) | | 2 300.00 | | |
HG Exceptional depreciation and provisions | 113 699.00 | 113 699.00 | | 113 699.00 |
HH Total exceptional expenses (VIII) | 113 699.00 | 113 699.00 | | 113 699.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -113 699.00 | -111 399.00 | | -113 699.00 |
HK Income tax | -120 299.00 | -179 328.00 | | -120 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 382 095.00 | 1 872 256.00 | | 382 095.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 883 305.00 | 745 517.00 | | 883 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -501 210.00 | 1 126 739.00 | | -501 210.00 |
| |
| 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 | 8 738 495.00 | | | 8 738 495.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 738 495.00 | |
I4 DECREASES Grand Total | | | 8 738 495.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 738 495.00 | | | 8 738 495.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 151 155.00 | 113 699.00 | | 151 155.00 |
7C Grand total | 151 155.00 | 113 699.00 | | 151 155.00 |
UJ - Exceptional | | 113 699.00 | | |
| |
| 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 | 6 331 723.00 | | | 6 331 723.00 |
8B Suppliers and Related Accounts | 41 105.00 | 41 105.00 | | 41 105.00 |
8D Social Security and Other Social Organizations | 16 794.00 | 16 794.00 | | 16 794.00 |
UX Other trade receivables | 58 554.00 | 58 554.00 | | 58 554.00 |
VB VAT | 17 600.00 | 17 600.00 | | 17 600.00 |
VI Group and Associates | 107 701.00 | 107 701.00 | | 107 701.00 |
VM Income taxes | 180 724.00 | 180 724.00 | | 180 724.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 137.00 | 5 137.00 | | 5 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256 878.00 | 256 878.00 | | 256 878.00 |
VW VAT | 34 409.00 | 34 409.00 | | 34 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 536 868.00 | 205 145.00 | | 6 536 868.00 |
