| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 600 000.00 | | 3 600 000.00 | 3 600 000.00 |
BJ TOTAL (I) | 3 600 500.00 | | 3 600 500.00 | 3 600 500.00 |
BZ Other receivables | 55 447.00 | | 55 447.00 | 55 447.00 |
CF Cash and cash equivalents | 343 432.00 | | 343 432.00 | 343 432.00 |
CJ TOTAL (II) | 398 880.00 | | 398 880.00 | 398 880.00 |
CO Grand total (0 to V) | 3 999 380.00 | | 3 999 380.00 | 3 999 380.00 |
CP Shares due in less than one year | 3 600 000.00 | | | 3 600 000.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 801 000.00 | | | 801 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 300.00 | | | -31 300.00 |
DL TOTAL (I) | 769 700.00 | | | 769 700.00 |
DS Convertible Bond Issues | 3 223 934.00 | | | 3 223 934.00 |
DX Trade payables and related accounts | 2 940.00 | | | 2 940.00 |
DY Tax and social security liabilities | 2 806.00 | | | 2 806.00 |
EC TOTAL (IV) | 3 229 680.00 | | | 3 229 680.00 |
EE Grand total (I to V) | 3 999 380.00 | | | 3 999 380.00 |
EG Accrued income and payables due within one year | 5 746.00 | | | 5 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 8 997.00 | |
GF Total Operating Expenses (II) | | | 8 997.00 | |
GG - OPERATING RESULT (I - II) | | | -8 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 865.00 | |
GP Total financial income (V) | | | 51 865.00 | |
GR Interest and similar expenses | | | 74 169.00 | |
GU Total financial expenses (VI) | | | 74 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 300.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 866.00 | | | 51 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 166.00 | | | 83 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 300.00 | | | -31 300.00 |
| |
| 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 | | | 3 600 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 600 500.00 | |
I4 DECREASES Grand Total | | | 3 600 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 600 500.00 | |
| |
| 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 | 3 223 934.00 | | 3 223 934.00 | 3 223 934.00 |
8B Suppliers and Related Accounts | 2 940.00 | 2 940.00 | | 2 940.00 |
UL Receivables related to investments | 3 600 000.00 | 3 600 000.00 | | 3 600 000.00 |
VC Group and associates | 51 865.00 | 51 865.00 | | 51 865.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 806.00 | 2 806.00 | | 2 806.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 583.00 | 3 583.00 | | 3 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 655 447.00 | 3 655 447.00 | | 3 655 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 229 680.00 | 5 746.00 | 3 223 934.00 | 3 229 680.00 |
