| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 180 000.00 | 200 000.00 | 980 000.00 | 1 180 000.00 |
CF Cash and cash equivalents | 4 655.00 | | 4 655.00 | 4 655.00 |
CJ TOTAL (II) | 4 655.00 | | 4 655.00 | 4 655.00 |
CO Grand total (0 to V) | 1 184 655.00 | 200 000.00 | 984 655.00 | 1 184 655.00 |
CU Other investments | 1 180 000.00 | 200 000.00 | 980 000.00 | 1 180 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 916 000.00 | 916 000.00 | | 916 000.00 |
DH Retained earnings | -942 668.00 | -1 012 254.00 | | -942 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 624 527.00 | 69 586.00 | | 624 527.00 |
DL TOTAL (I) | 597 859.00 | -26 668.00 | | 597 859.00 |
DS Convertible Bond Issues | 338 797.00 | 338 797.00 | | 338 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 034.00 | 30 034.00 | | 35 034.00 |
DX Trade payables and related accounts | 12 965.00 | 10 696.00 | | 12 965.00 |
EC TOTAL (IV) | 386 796.00 | 379 527.00 | | 386 796.00 |
EE Grand total (I to V) | 984 655.00 | 352 859.00 | | 984 655.00 |
EG Accrued income and payables due within one year | 351 762.00 | 379 527.00 | | 351 762.00 |
EI Including equity loans | 35 034.00 | | | 35 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 473.00 | |
GF Total Operating Expenses (II) | | | 5 473.00 | |
GG - OPERATING RESULT (I - II) | | | -5 473.00 | |
GM Reversals of provisions and transfers of expenses | | | 630 000.00 | |
GP Total financial income (V) | | | 630 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 630 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 624 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 630 000.00 | 70 000.00 | | 630 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 473.00 | 414.00 | | 5 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 624 527.00 | 69 586.00 | | 624 527.00 |
| |
| 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 | 1 180 000.00 | | | 1 180 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 180 000.00 | |
I4 DECREASES Grand Total | | | 1 180 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 180 000.00 | | | 1 180 000.00 |
| |
| 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 | 338 797.00 | 338 797.00 | | 338 797.00 |
8B Suppliers and Related Accounts | 12 965.00 | 12 965.00 | | 12 965.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 034.00 | | 35 034.00 | 35 034.00 |
