| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 15 963 076.00 | | 15 963 076.00 | 15 963 076.00 |
BJ TOTAL (I) | 19 467 111.00 | | 19 467 111.00 | 19 467 111.00 |
CF Cash and cash equivalents | 748 433.00 | | 748 433.00 | 748 433.00 |
CJ TOTAL (II) | 748 433.00 | | 748 433.00 | 748 433.00 |
CO Grand total (0 to V) | 20 215 544.00 | | 20 215 544.00 | 20 215 544.00 |
CU Other investments | 3 504 035.00 | | 3 504 035.00 | 3 504 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 101 000.00 | 1 101 000.00 | | 1 101 000.00 |
DH Retained earnings | -489 748.00 | -346 984.00 | | -489 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 759.00 | -142 765.00 | | -103 759.00 |
DL TOTAL (I) | 507 493.00 | 611 252.00 | | 507 493.00 |
DS Convertible Bond Issues | 19 693 884.00 | 18 800 782.00 | | 19 693 884.00 |
DX Trade payables and related accounts | 13 656.00 | 11 824.00 | | 13 656.00 |
DY Tax and social security liabilities | 511.00 | 519.00 | | 511.00 |
EC TOTAL (IV) | 19 708 051.00 | 18 813 125.00 | | 19 708 051.00 |
EE Grand total (I to V) | 20 215 544.00 | 19 424 377.00 | | 20 215 544.00 |
EG Accrued income and payables due within one year | 14 167.00 | 12 343.00 | | 14 167.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 778.00 | |
FX Taxes, duties, and similar payments | | | 253.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 031.00 | |
GG - OPERATING RESULT (I - II) | | | -16 031.00 | |
GL Other interest and similar income | | | 805 375.00 | |
GP Total financial income (V) | | | 805 375.00 | |
GR Interest and similar expenses | | | 893 102.00 | |
GU Total financial expenses (VI) | | | 893 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -87 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -103 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 805 375.00 | 792 716.00 | | 805 375.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 909 134.00 | 935 481.00 | | 909 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 759.00 | -142 765.00 | | -103 759.00 |
| |
| 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 | 18 661 736.00 | | 805 375.00 | 18 661 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 467 111.00 | |
I4 DECREASES Grand Total | | | 19 467 111.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 661 736.00 | | 805 375.00 | 18 661 736.00 |
| |
| 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 | 19 693 884.00 | | 19 693 884.00 | 19 693 884.00 |
8B Suppliers and Related Accounts | 13 656.00 | 13 656.00 | | 13 656.00 |
8D Social Security and Other Social Organizations | 511.00 | 511.00 | | 511.00 |
UP Loans | 15 963 076.00 | 15 963 076.00 | | 15 963 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 963 076.00 | 15 963 076.00 | | 15 963 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 708 051.00 | 14 167.00 | 19 693 884.00 | 19 708 051.00 |
