| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 318 404.00 | | 318 404.00 | 318 404.00 |
BZ Other receivables | 1 092 074.00 | | 1 092 074.00 | 1 092 074.00 |
CF Cash and cash equivalents | 2 037.00 | | 2 037.00 | 2 037.00 |
CJ TOTAL (II) | 1 094 112.00 | | 1 094 112.00 | 1 094 112.00 |
CO Grand total (0 to V) | 1 412 516.00 | | 1 412 516.00 | 1 412 516.00 |
CU Other investments | 318 404.00 | | 318 404.00 | 318 404.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DF Regulated reserves (1) | 4 898.00 | 4 898.00 | | 4 898.00 |
DG Other reserves | 857 664.00 | 857 664.00 | | 857 664.00 |
DH Retained earnings | -338 802.00 | -331 681.00 | | -338 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 949.00 | -7 121.00 | | 3 949.00 |
DL TOTAL (I) | 857 709.00 | 853 760.00 | | 857 709.00 |
DS Convertible Bond Issues | 460 125.00 | 460 125.00 | | 460 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 114.00 | 31 583.00 | | 79 114.00 |
DX Trade payables and related accounts | 8 482.00 | 18 539.00 | | 8 482.00 |
DY Tax and social security liabilities | 579.00 | 2 000.00 | | 579.00 |
EA Other liabilities | 6 507.00 | 6 507.00 | | 6 507.00 |
EC TOTAL (IV) | 554 807.00 | 518 754.00 | | 554 807.00 |
EE Grand total (I to V) | 1 412 516.00 | 1 372 514.00 | | 1 412 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 40 000.00 | |
FW Other purchases and external expenses | | | 9 959.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 9 962.00 | |
GG - OPERATING RESULT (I - II) | | | 30 038.00 | |
GL Other interest and similar income | | | 14 939.00 | |
GP Total financial income (V) | | | 14 939.00 | |
GR Interest and similar expenses | | | 41 028.00 | |
GU Total financial expenses (VI) | | | 41 028.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 939.00 | 55 235.00 | | 54 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 990.00 | 62 355.00 | | 50 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 949.00 | -7 121.00 | | 3 949.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 79 114.00 | 79 114.00 | | 79 114.00 |
8B Suppliers and Related Accounts | 8 482.00 | 8 482.00 | | 8 482.00 |
8D Social Security and Other Social Organizations | 579.00 | 579.00 | | 579.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 507.00 | 6 507.00 | | 6 507.00 |
VG Loans with a maturity of up to one year at origin | 460 125.00 | 460 125.00 | | 460 125.00 |
VS Prepaid expenses | 1 092 074.00 | 1 092 074.00 | | 1 092 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 092 074.00 | 1 092 074.00 | | 1 092 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 554 807.00 | 554 807.00 | | 554 807.00 |
