| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | | |
BD Other fixed assets | 5 250.00 | | 5 250.00 | 5 250.00 |
BJ TOTAL (I) | 933 017.00 | | 933 017.00 | 933 017.00 |
BZ Other receivables | 10 659.00 | | 10 659.00 | 10 659.00 |
CF Cash and cash equivalents | 103 012.00 | | 103 012.00 | 103 012.00 |
CH Prepaid expenses | 2 449.00 | | 2 449.00 | 2 449.00 |
CJ TOTAL (II) | 116 120.00 | | 116 120.00 | 116 120.00 |
CO Grand total (0 to V) | 1 049 137.00 | | 1 049 137.00 | 1 049 137.00 |
CU Other investments | 927 767.00 | | 927 767.00 | 927 767.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 342 244.00 | 223 494.00 | | 342 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 914.00 | 118 750.00 | | 105 914.00 |
DK Regulated provisions | 17 767.00 | 14 666.00 | | 17 767.00 |
DL TOTAL (I) | 575 925.00 | 466 910.00 | | 575 925.00 |
DS Convertible Bond Issues | 100 000.00 | 100 000.00 | | 100 000.00 |
DU Loans and Debts from Credit Institutions (3) | 218 787.00 | 351 190.00 | | 218 787.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 925.00 | 109 927.00 | | 144 925.00 |
DX Trade payables and related accounts | 1 100.00 | 1 200.00 | | 1 100.00 |
DY Tax and social security liabilities | 8 400.00 | | | 8 400.00 |
EC TOTAL (IV) | 473 212.00 | 562 317.00 | | 473 212.00 |
EE Grand total (I to V) | 1 049 137.00 | 1 029 228.00 | | 1 049 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 149.00 | |
GF Total Operating Expenses (II) | | | 7 029.00 | |
GG - OPERATING RESULT (I - II) | | | -7 029.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 121 059.00 | |
GP Total financial income (V) | | | 121 059.00 | |
GR Interest and similar expenses | | | 16 908.00 | |
GU Total financial expenses (VI) | | | 16 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 100.00 | 3 553.00 | | 3 100.00 |
HH Total exceptional expenses (VIII) | 3 100.00 | 3 553.00 | | 3 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 100.00 | -3 553.00 | | -3 100.00 |
HK Income tax | -11 893.00 | -14 883.00 | | -11 893.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 059.00 | 136 462.00 | | 121 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 145.00 | 17 712.00 | | 15 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 914.00 | 118 750.00 | | 105 914.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 14 666.00 | 3 100.00 | | 14 666.00 |
7C Grand total | 14 666.00 | 3 100.00 | | 14 666.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 144 925.00 | 144 925.00 | | 144 925.00 |
8B Suppliers and Related Accounts | 1 100.00 | 1 100.00 | | 1 100.00 |
VG Loans with a maturity of up to one year at origin | 318 787.00 | 129 694.00 | 189 093.00 | 318 787.00 |
VP Miscellaneous | 13 108.00 | 13 108.00 | | 13 108.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 400.00 | 8 400.00 | | 8 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 108.00 | 13 108.00 | | 13 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 473 212.00 | 284 119.00 | 189 093.00 | 473 212.00 |
