| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 373 620.00 | | 373 620.00 | 373 620.00 |
BZ Other receivables | 300 320.00 | | 300 320.00 | 300 320.00 |
CD Marketable securities | 177 023.00 | | 177 023.00 | 177 023.00 |
CF Cash and cash equivalents | 88 372.00 | | 88 372.00 | 88 372.00 |
CJ TOTAL (II) | 565 715.00 | | 565 715.00 | 565 715.00 |
CO Grand total (0 to V) | 939 335.00 | | 939 335.00 | 939 335.00 |
CU Other investments | 373 620.00 | | 373 620.00 | 373 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 400.00 | 50 400.00 | | 50 400.00 |
DD Legal reserve (1) | 5 040.00 | 5 040.00 | | 5 040.00 |
DH Retained earnings | -256 513.00 | 368 668.00 | | -256 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 125 847.00 | -25 181.00 | | 1 125 847.00 |
DL TOTAL (I) | 924 775.00 | 398 927.00 | | 924 775.00 |
DS Convertible Bond Issues | | 481 901.00 | | |
DX Trade payables and related accounts | 4 449.00 | 4 766.00 | | 4 449.00 |
DY Tax and social security liabilities | 10 111.00 | | | 10 111.00 |
EA Other liabilities | | 3 000.00 | | |
EC TOTAL (IV) | 14 560.00 | 489 667.00 | | 14 560.00 |
EE Grand total (I to V) | 939 335.00 | 888 595.00 | | 939 335.00 |
EG Accrued income and payables due within one year | 14 560.00 | 7 766.00 | | 14 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 086.00 | |
GF Total Operating Expenses (II) | | | 7 086.00 | |
GG - OPERATING RESULT (I - II) | | | -7 086.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 923.00 | |
GL Other interest and similar income | | | 4 705.00 | |
GP Total financial income (V) | | | 9 628.00 | |
GR Interest and similar expenses | | | 5 088.00 | |
GU Total financial expenses (VI) | | | 5 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 538 502.00 | | | 1 538 502.00 |
HD Total exceptional income (VII) | 1 538 502.00 | | | 1 538 502.00 |
HF Exceptional expenses on capital transactions | 399 998.00 | | | 399 998.00 |
HH Total exceptional expenses (VIII) | 399 998.00 | | | 399 998.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 138 504.00 | | | 1 138 504.00 |
HK Income tax | 10 111.00 | | | 10 111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 548 130.00 | | | 1 548 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 422 282.00 | 25 181.00 | | 422 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 125 847.00 | -25 181.00 | | 1 125 847.00 |
| |
| 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 | 773 618.00 | | | 773 618.00 |
I4 DECREASES Grand Total | | 399 998.00 | 373 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | 399 998.00 | 373 620.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 773 618.00 | | | 773 618.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 449.00 | 4 449.00 | | 4 449.00 |
8E Income Taxes | 10 111.00 | 10 111.00 | | 10 111.00 |
VC Group and associates | 131 107.00 | 131 107.00 | | 131 107.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 169 213.00 | 169 213.00 | | 169 213.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300 320.00 | 300 320.00 | | 300 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 560.00 | 14 560.00 | | 14 560.00 |
