| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40 630 613.00 | | 40 630 613.00 | 40 630 613.00 |
BZ Other receivables | 1 600.00 | | 1 600.00 | 1 600.00 |
CD Marketable securities | 8 331 397.00 | | 8 331 397.00 | 8 331 397.00 |
CF Cash and cash equivalents | 2 300 000.00 | | 2 300 000.00 | 2 300 000.00 |
CJ TOTAL (II) | 10 632 997.00 | | 10 632 997.00 | 10 632 997.00 |
CO Grand total (0 to V) | 51 263 610.00 | | 51 263 610.00 | 51 263 610.00 |
CU Other investments | 40 630 613.00 | | 40 630 613.00 | 40 630 613.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -136 373.00 | | | -136 373.00 |
DL TOTAL (I) | -136 372.00 | | | -136 372.00 |
DS Convertible Bond Issues | 158 750.00 | | | 158 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 9 600.00 | | | 9 600.00 |
EA Other liabilities | 51 231 632.00 | | | 51 231 632.00 |
EC TOTAL (IV) | 51 399 982.00 | | | 51 399 982.00 |
EE Grand total (I to V) | 51 263 610.00 | | | 51 263 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 000.00 | |
FX Taxes, duties, and similar payments | | | 43 596.00 | |
GF Total Operating Expenses (II) | | | 51 596.00 | |
GG - OPERATING RESULT (I - II) | | | -51 596.00 | |
GL Other interest and similar income | | | 73 973.00 | |
GP Total financial income (V) | | | 73 973.00 | |
GR Interest and similar expenses | | | 158 750.00 | |
GU Total financial expenses (VI) | | | 158 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -136 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 973.00 | | | 73 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 346.00 | | | 210 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -136 373.00 | | | -136 373.00 |
| |
| 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 | | | 40 630 613.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 40 630 613.00 | |
I4 DECREASES Grand Total | | | 40 630 613.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 40 630 613.00 | |
| |
| 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 | 158 750.00 | 158 750.00 | | 158 750.00 |
8B Suppliers and Related Accounts | 9 600.00 | 9 600.00 | | 9 600.00 |
VB VAT | 1 600.00 | 1 600.00 | | 1 600.00 |
VI Group and Associates | 51 231 632.00 | 51 231 632.00 | | 51 231 632.00 |
VJ Loans taken out during the year | 158 750.00 | | | 158 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 600.00 | 1 600.00 | | 1 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 399 982.00 | 51 399 982.00 | | 51 399 982.00 |
