| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 600 000.00 | | 3 600 000.00 | 3 600 000.00 |
BX Customers and related accounts | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 569 431.00 | | 569 431.00 | 569 431.00 |
CF Cash and cash equivalents | 52 060.00 | | 52 060.00 | 52 060.00 |
CH Prepaid expenses | 394.00 | | 394.00 | 394.00 |
CJ TOTAL (II) | 681 885.00 | | 681 885.00 | 681 885.00 |
CM Bond redemption premiums (IV) | 119 563.00 | | 119 563.00 | 119 563.00 |
CO Grand total (0 to V) | 4 401 448.00 | | 4 401 448.00 | 4 401 448.00 |
CU Other investments | 3 600 000.00 | | 3 600 000.00 | 3 600 000.00 |
CX Development or Research and Development Expenses | | | 8.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 840 000.00 | 840 000.00 | | 840 000.00 |
DD Legal reserve (1) | 50 654.00 | 24 937.00 | | 50 654.00 |
DG Other reserves | 962 395.00 | 473 779.00 | | 962 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 459 021.00 | 514 333.00 | | 459 021.00 |
DL TOTAL (I) | 2 312 070.00 | 1 853 049.00 | | 2 312 070.00 |
DS Convertible Bond Issues | 1 104 399.00 | 1 104 399.00 | | 1 104 399.00 |
DU Loans and Debts from Credit Institutions (3) | 706 410.00 | 951 460.00 | | 706 410.00 |
DX Trade payables and related accounts | 6 779.00 | 5 839.00 | | 6 779.00 |
DY Tax and social security liabilities | 89 891.00 | 15 906.00 | | 89 891.00 |
EA Other liabilities | 181 898.00 | 134 784.00 | | 181 898.00 |
EC TOTAL (IV) | 2 089 378.00 | 2 212 388.00 | | 2 089 378.00 |
EE Grand total (I to V) | 4 401 448.00 | 4 065 436.00 | | 4 401 448.00 |
EG Accrued income and payables due within one year | 565 694.00 | 438 876.00 | | 565 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 232 000.00 | | 232 000.00 | 232 000.00 |
FJ Net sales | 232 000.00 | | 232 000.00 | 232 000.00 |
FQ Other income | | | 889.00 | |
FR Total operating income (I) | | | 232 889.00 | |
FW Other purchases and external expenses | | | 8 229.00 | |
FX Taxes, duties, and similar payments | | | 1 625.00 | |
FY Salaries and Wages | | | 120 000.00 | |
FZ Social Security Contributions | | | 50 896.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 180 752.00 | |
GG - OPERATING RESULT (I - II) | | | 52 137.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 500 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 47 851.00 | |
GR Interest and similar expenses | | | 60 879.00 | |
GU Total financial expenses (VI) | | | 108 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 391 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 443 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -15 614.00 | -24 298.00 | | -15 614.00 |
HL TOTAL REVENUE (I + III + V + VII) | 732 889.00 | 802 020.00 | | 732 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 273 868.00 | 287 687.00 | | 273 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 459 021.00 | 514 333.00 | | 459 021.00 |
| |
| 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 | 3 600 000.00 | | | 3 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 600 000.00 | |
I4 DECREASES Grand Total | | | 3 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 600 000.00 | | | 3 600 000.00 |
| |
| 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 | 1 104 399.00 | | 1 104 399.00 | 1 104 399.00 |
8B Suppliers and Related Accounts | 6 779.00 | 6 779.00 | | 6 779.00 |
8C Staff and Related Accounts | 4 017.00 | 4 017.00 | | 4 017.00 |
8D Social Security and Other Social Organizations | 7 679.00 | 7 679.00 | | 7 679.00 |
8E Income Taxes | 65 118.00 | 65 118.00 | | 65 118.00 |
8K Other liabilities (including liabilities related to repo transactions) | 181 898.00 | 181 898.00 | | 181 898.00 |
UX Other trade receivables | 60 000.00 | 60 000.00 | | 60 000.00 |
VB VAT | 1 091.00 | 1 091.00 | | 1 091.00 |
VC Group and associates | 568 340.00 | 568 340.00 | | 568 340.00 |
VH Loans with a maturity of more than one year at origin | 706 410.00 | 287 125.00 | 419 285.00 | 706 410.00 |
VK Loans repaid during the year | 244 044.00 | | | 244 044.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 077.00 | 3 077.00 | | 3 077.00 |
VS Prepaid expenses | 394.00 | 394.00 | | 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 629 825.00 | 629 825.00 | | 629 825.00 |
VW VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 089 378.00 | 565 694.00 | 1 523 684.00 | 2 089 378.00 |
