| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 778 630.00 | | 4 778 630.00 | 4 778 630.00 |
BZ Other receivables | 108 754.00 | | 108 754.00 | 108 754.00 |
CF Cash and cash equivalents | 3 915.00 | | 3 915.00 | 3 915.00 |
CH Prepaid expenses | 18 816.00 | | 18 816.00 | 18 816.00 |
CJ TOTAL (II) | 131 485.00 | | 131 485.00 | 131 485.00 |
CO Grand total (0 to V) | 4 910 115.00 | | 4 910 115.00 | 4 910 115.00 |
CU Other investments | 4 778 630.00 | | 4 778 630.00 | 4 778 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
DH Retained earnings | 86 431.00 | -319 154.00 | | 86 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -580 182.00 | 405 585.00 | | -580 182.00 |
DK Regulated provisions | 167 100.00 | 133 680.00 | | 167 100.00 |
DL TOTAL (I) | 773 350.00 | 1 320 111.00 | | 773 350.00 |
DP Provisions for Risks | 976 500.00 | | | 976 500.00 |
DR TOTAL (IV) | 976 500.00 | | | 976 500.00 |
DS Convertible Bond Issues | 1 700 000.00 | 1 700 000.00 | | 1 700 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 261 846.00 | 1 489 619.00 | | 1 261 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 143.00 | 325 382.00 | | 111 143.00 |
DX Trade payables and related accounts | 85 556.00 | 79 817.00 | | 85 556.00 |
EA Other liabilities | 1 720.00 | 1 628.00 | | 1 720.00 |
EC TOTAL (IV) | 3 160 265.00 | 3 596 445.00 | | 3 160 265.00 |
EE Grand total (I to V) | 4 910 115.00 | 4 916 557.00 | | 4 910 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 21.00 | |
FW Other purchases and external expenses | | | 12 783.00 | |
FX Taxes, duties, and similar payments | | | 94.00 | |
FY Salaries and Wages | | | 10 825.00 | |
FZ Social Security Contributions | | | 437.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 140.00 | |
GG - OPERATING RESULT (I - II) | | | -24 119.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 000.00 | |
GP Total financial income (V) | | | 450 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 976 500.00 | |
GR Interest and similar expenses | | | 104 271.00 | |
GU Total financial expenses (VI) | | | 1 080 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -630 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -654 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 33.00 | | |
HG Exceptional depreciation and provisions | 33 420.00 | 33 420.00 | | 33 420.00 |
HH Total exceptional expenses (VIII) | 33 420.00 | 33 453.00 | | 33 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -33 420.00 | -33 453.00 | | -33 420.00 |
HK Income tax | -108 128.00 | -101 815.00 | | -108 128.00 |
HL TOTAL REVENUE (I + III + V + VII) | 450 021.00 | 470 526.00 | | 450 021.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 030 203.00 | 64 941.00 | | 1 030 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -580 182.00 | 405 585.00 | | -580 182.00 |
| |
| 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 | 4 778 630.00 | | | 4 778 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 778 630.00 | |
I4 DECREASES Grand Total | | | 4 778 630.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 778 630.00 | | | 4 778 630.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 133 680.00 | 33 420.00 | | 133 680.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 976 500.00 | | |
7C Grand total | 133 680.00 | 1 009 920.00 | | 133 680.00 |
UG - Financial | | 976 500.00 | | |
UJ - Exceptional | | 33 420.00 | | |
