| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 425.00 | 7 425.00 | | 7 425.00 |
BB Receivables related to investments | 2 900 000.00 | | 2 900 000.00 | 2 900 000.00 |
BJ TOTAL (I) | 5 006 625.00 | 7 425.00 | 4 999 200.00 | 5 006 625.00 |
BX Customers and related accounts | 222 322.00 | | 222 322.00 | 222 322.00 |
BZ Other receivables | 7 858 287.00 | | 7 858 287.00 | 7 858 287.00 |
CF Cash and cash equivalents | 504.00 | | 504.00 | 504.00 |
CH Prepaid expenses | 21 931.00 | | 21 931.00 | 21 931.00 |
CJ TOTAL (II) | 8 103 043.00 | | 8 103 043.00 | 8 103 043.00 |
CO Grand total (0 to V) | 13 225 699.00 | 7 425.00 | 13 218 273.00 | 13 225 699.00 |
CR Shares due in more than one year | 7 842 224.00 | | | 7 842 224.00 |
CU Other investments | 2 099 200.00 | | 2 099 200.00 | 2 099 200.00 |
CW Deferred expenses or loan issuance costs | 116 030.00 | | 116 030.00 | 116 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 264 200.00 | 2 264 200.00 | | 2 264 200.00 |
DB Share, merger, contribution premiums, etc. | 125 659.00 | 125 659.00 | | 125 659.00 |
DH Retained earnings | -755 715.00 | -453 642.00 | | -755 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -159 856.00 | -302 074.00 | | -159 856.00 |
DL TOTAL (I) | 1 474 287.00 | 1 634 143.00 | | 1 474 287.00 |
DS Convertible Bond Issues | 4 099 200.00 | 4 099 200.00 | | 4 099 200.00 |
DU Loans and Debts from Credit Institutions (3) | 164 181.00 | 164 683.00 | | 164 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 434 883.00 | 5 768 995.00 | | 7 434 883.00 |
DX Trade payables and related accounts | 45 722.00 | 43 238.00 | | 45 722.00 |
EA Other liabilities | | 924.00 | | |
EC TOTAL (IV) | 11 743 986.00 | 10 077 040.00 | | 11 743 986.00 |
EE Grand total (I to V) | 13 218 273.00 | 11 711 183.00 | | 13 218 273.00 |
EG Accrued income and payables due within one year | 209 903.00 | 263 630.00 | | 209 903.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 653.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 222 322.00 | |
FJ Net sales | | | 222 322.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 222 323.00 | |
FW Other purchases and external expenses | | | 69 109.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 58 531.00 | |
GE Other Expenses | | | 4 361.00 | |
GF Total Operating Expenses (II) | | | 132 002.00 | |
GG - OPERATING RESULT (I - II) | | | 90 321.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 91 523.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 91 523.00 | |
GR Interest and similar expenses | | | 304 416.00 | |
GU Total financial expenses (VI) | | | 304 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -212 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -122 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 37 284.00 | | | 37 284.00 |
HH Total exceptional expenses (VIII) | 37 284.00 | | | 37 284.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -37 284.00 | | | -37 284.00 |
HL TOTAL REVENUE (I + III + V + VII) | 313 846.00 | 279 769.00 | | 313 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 473 702.00 | 581 843.00 | | 473 702.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -159 856.00 | -302 074.00 | | -159 856.00 |
| |
| 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 | 2 109 717.00 | | 2 900 000.00 | 2 109 717.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 517.00 | | | 10 517.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 999 200.00 | |
I4 DECREASES Grand Total | | 3 092.00 | 5 006 625.00 | |
IN DECREASES Start-up, development, or research expenses | | 3 092.00 | 7 425.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 099 200.00 | | 2 900 000.00 | 2 099 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 002.00 | 516.00 | 3 092.00 | 10 002.00 |
CY DEPRECIATION Start-up, development, or research expenses | 10 002.00 | 516.00 | 3 092.00 | 10 002.00 |
| |
| 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 | 4 099 200.00 | | 4 099 200.00 | 4 099 200.00 |
8B Suppliers and Related Accounts | 45 722.00 | 45 722.00 | | 45 722.00 |
8K Other liabilities (including liabilities related to repo transactions) | | -7 434 883.00 | 7 434 883.00 | |
UL Receivables related to investments | 2 900 000.00 | | 2 900 000.00 | 2 900 000.00 |
UX Other trade receivables | 222 322.00 | 222 322.00 | | 222 322.00 |
VH Loans with a maturity of more than one year at origin | 164 181.00 | 164 181.00 | | 164 181.00 |
VI Group and Associates | 7 434 883.00 | 7 434 883.00 | | 7 434 883.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 858 287.00 | 16 063.00 | 7 842 224.00 | 7 858 287.00 |
VS Prepaid expenses | 21 931.00 | 21 931.00 | | 21 931.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 002 540.00 | 260 316.00 | 10 742 224.00 | 11 002 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 743 986.00 | 209 903.00 | 11 534 083.00 | 11 743 986.00 |
