| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 4 115 631.00 | | 4 115 631.00 | 4 115 631.00 |
BH Other financial assets | 396 179.00 | | 396 179.00 | 396 179.00 |
BJ TOTAL (I) | 4 511 810.00 | | 4 511 810.00 | 4 511 810.00 |
BX Customers and related accounts | 125 002.00 | | 125 002.00 | 125 002.00 |
CF Cash and cash equivalents | 4 439.00 | | 4 439.00 | 4 439.00 |
CJ TOTAL (II) | 129 441.00 | | 129 441.00 | 129 441.00 |
CM Bond redemption premiums (IV) | 637 484.00 | | 637 484.00 | 637 484.00 |
CO Grand total (0 to V) | 5 278 735.00 | | 5 278 735.00 | 5 278 735.00 |
CP Shares due in less than one year | 62 501.00 | | | 62 501.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 620 000.00 | 1 620 000.00 | | 1 620 000.00 |
DH Retained earnings | -115 918.00 | -116 534.00 | | -115 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -154.00 | 617.00 | | -154.00 |
DL TOTAL (I) | 1 503 928.00 | 1 504 082.00 | | 1 503 928.00 |
DS Convertible Bond Issues | 3 646 564.00 | 3 646 564.00 | | 3 646 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | | | 100 000.00 |
DX Trade payables and related accounts | 28 242.00 | 15 125.00 | | 28 242.00 |
EC TOTAL (IV) | 3 774 806.00 | 3 661 689.00 | | 3 774 806.00 |
EE Grand total (I to V) | 5 278 735.00 | 5 165 771.00 | | 5 278 735.00 |
EG Accrued income and payables due within one year | 178 242.00 | 65 125.00 | | 178 242.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 138.00 | |
GF Total Operating Expenses (II) | | | 25 138.00 | |
GG - OPERATING RESULT (I - II) | | | -25 138.00 | |
GK Income from other securities and fixed asset receivables | | | 265 893.00 | |
GP Total financial income (V) | | | 265 893.00 | |
GQ Financial allocations to depreciation and provisions | | | 140 909.00 | |
GR Interest and similar expenses | | | 100 000.00 | |
GU Total financial expenses (VI) | | | 240 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 265 893.00 | 259 184.00 | | 265 893.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 266 047.00 | 258 567.00 | | 266 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -154.00 | 617.00 | | -154.00 |
| |
| 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 | 4 370 919.00 | | 272 119.00 | 4 370 919.00 |
I3 DECREASES Total Financial Fixed Assets | | 131 228.00 | 4 511 810.00 | |
I4 DECREASES Grand Total | | 131 228.00 | 4 511 810.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 370 919.00 | | 272 119.00 | 4 370 919.00 |
| |
| 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 | 3 646 564.00 | 50 000.00 | 3 596 564.00 | 3 646 564.00 |
8A Miscellaneous Loans and Financial Debts | 100 000.00 | 100 000.00 | | 100 000.00 |
8B Suppliers and Related Accounts | 28 242.00 | 28 242.00 | | 28 242.00 |
UT Other financial assets | 396 179.00 | 62 501.00 | 333 678.00 | 396 179.00 |
UX Other trade receivables | 125 002.00 | 125 002.00 | | 125 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 521 181.00 | 187 503.00 | 333 678.00 | 521 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 774 806.00 | 178 242.00 | 3 596 564.00 | 3 774 806.00 |
