| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 193 533.00 | 22 607.00 | 170 926.00 | 193 533.00 |
BJ TOTAL (I) | 5 133 510.00 | 22 607.00 | 5 110 903.00 | 5 133 510.00 |
BX Customers and related accounts | 130 888.00 | | 130 888.00 | 130 888.00 |
BZ Other receivables | 65 358.00 | | 65 358.00 | 65 358.00 |
CD Marketable securities | -11 677.00 | | -11 677.00 | -11 677.00 |
CF Cash and cash equivalents | 68 294.00 | | 68 294.00 | 68 294.00 |
CJ TOTAL (II) | 252 863.00 | | 252 863.00 | 252 863.00 |
CO Grand total (0 to V) | 5 386 373.00 | 22 607.00 | 5 363 766.00 | 5 386 373.00 |
CU Other investments | 4 939 976.00 | | 4 939 976.00 | 4 939 976.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | | | 2 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 526.00 | | | 3 526.00 |
DL TOTAL (I) | 2 003 526.00 | | | 2 003 526.00 |
DS Convertible Bond Issues | 950 000.00 | | | 950 000.00 |
DU Loans and Debts from Credit Institutions (3) | 2 216 000.00 | | | 2 216 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 280.00 | | | 51 280.00 |
DX Trade payables and related accounts | 121 146.00 | | | 121 146.00 |
DY Tax and social security liabilities | 21 815.00 | | | 21 815.00 |
EC TOTAL (IV) | 3 360 240.00 | | | 3 360 240.00 |
EE Grand total (I to V) | 5 363 766.00 | | | 5 363 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 074.00 | | 109 074.00 | 109 074.00 |
FJ Net sales | 109 074.00 | | 109 074.00 | 109 074.00 |
FR Total operating income (I) | | | 109 074.00 | |
FW Other purchases and external expenses | | | 138 696.00 | |
FX Taxes, duties, and similar payments | | | 4 305.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 607.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 165 628.00 | |
GG - OPERATING RESULT (I - II) | | | -56 554.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 39 920.00 | |
GU Total financial expenses (VI) | | | 39 920.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 209 074.00 | | | 209 074.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 548.00 | | | 205 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 526.00 | | | 3 526.00 |
| |
| 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 | | | 5 133 510.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 193 533.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 939 976.00 | |
I4 DECREASES Grand Total | | | 5 133 510.00 | |
IN DECREASES Start-up, development, or research expenses | | | 193 533.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 939 976.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 22 607.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 22 607.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 950 000.00 | | | 950 000.00 |
8B Suppliers and Related Accounts | 121 146.00 | 121 146.00 | | 121 146.00 |
UX Other trade receivables | 130 888.00 | 130 888.00 | | 130 888.00 |
VB VAT | 63 770.00 | 63 770.00 | | 63 770.00 |
VC Group and associates | 5.00 | 5.00 | | 5.00 |
VH Loans with a maturity of more than one year at origin | 2 216 000.00 | 316 877.00 | 1 247 773.00 | 2 216 000.00 |
VI Group and Associates | 51 280.00 | 51 280.00 | | 51 280.00 |
VJ Loans taken out during the year | 3 150 000.00 | | | 3 150 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 584.00 | 1 584.00 | | 1 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 246.00 | 196 246.00 | | 196 246.00 |
VW VAT | 21 815.00 | 21 815.00 | | 21 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 360 240.00 | 511 117.00 | 1 247 773.00 | 3 360 240.00 |
