| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 131 285.00 | 131 285.00 | | 131 285.00 |
AT Other tangible assets | 591.00 | 530.00 | 61.00 | 591.00 |
BJ TOTAL (I) | 4 631 883.00 | 131 816.00 | 4 500 068.00 | 4 631 883.00 |
BX Customers and related accounts | 79 300.00 | | 79 300.00 | 79 300.00 |
BZ Other receivables | 380 034.00 | | 380 034.00 | 380 034.00 |
CF Cash and cash equivalents | 1 463.00 | | 1 463.00 | 1 463.00 |
CJ TOTAL (II) | 460 796.00 | | 460 796.00 | 460 796.00 |
CO Grand total (0 to V) | 5 092 680.00 | 131 816.00 | 4 960 864.00 | 5 092 680.00 |
CU Other investments | 4 500 007.00 | | 4 500 007.00 | 4 500 007.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 175 000.00 | 3 175 000.00 | | 3 175 000.00 |
DD Legal reserve (1) | 3 274.00 | 3 274.00 | | 3 274.00 |
DH Retained earnings | -98 198.00 | -80 897.00 | | -98 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 199.00 | -17 300.00 | | -9 199.00 |
DL TOTAL (I) | 3 070 877.00 | 3 080 076.00 | | 3 070 877.00 |
DS Convertible Bond Issues | 1 692 814.00 | 1 567 420.00 | | 1 692 814.00 |
DU Loans and Debts from Credit Institutions (3) | 79 470.00 | 156 729.00 | | 79 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 106.00 | 61 664.00 | | 60 106.00 |
DX Trade payables and related accounts | 6 352.00 | 4 909.00 | | 6 352.00 |
DY Tax and social security liabilities | 51 245.00 | 20 703.00 | | 51 245.00 |
EC TOTAL (IV) | 1 889 987.00 | 1 811 425.00 | | 1 889 987.00 |
EE Grand total (I to V) | 4 960 864.00 | 4 891 501.00 | | 4 960 864.00 |
EG Accrued income and payables due within one year | 1 889 987.00 | 244 005.00 | | 1 889 987.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 167.00 | 173.00 | | 167.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 325 000.00 | | 325 000.00 | 325 000.00 |
FJ Net sales | 325 000.00 | | 325 000.00 | 325 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 192.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 348 198.00 | |
FW Other purchases and external expenses | | | 46 273.00 | |
FX Taxes, duties, and similar payments | | | 2 405.00 | |
FY Salaries and Wages | | | 208 312.00 | |
FZ Social Security Contributions | | | 66 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 197.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 323 811.00 | |
GG - OPERATING RESULT (I - II) | | | 24 386.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 133 585.00 | |
GU Total financial expenses (VI) | | | 133 585.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 585.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HK Income tax | | -36 613.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 448 198.00 | 402 806.00 | | 448 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 457 397.00 | 420 106.00 | | 457 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 199.00 | -17 300.00 | | -9 199.00 |
| |
| 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 | 4 631 883.00 | | | 4 631 883.00 |
KD ACQUISITIONS Total including other intangible assets | 131 285.00 | | | 131 285.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 591.00 | | | 591.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500 007.00 | | | 4 500 007.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 131 619.00 | 197.00 | | 131 619.00 |
CY DEPRECIATION Start-up, development, or research expenses | 131 285.00 | | | 131 285.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 333.00 | 197.00 | | 333.00 |
| |
| 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 | 1 692 814.00 | 1 692 814.00 | | 1 692 814.00 |
8A Miscellaneous Loans and Financial Debts | 60 106.00 | 60 106.00 | | 60 106.00 |
8B Suppliers and Related Accounts | 6 352.00 | 6 352.00 | | 6 352.00 |
8D Social Security and Other Social Organizations | 21 445.00 | 21 445.00 | | 21 445.00 |
UX Other trade receivables | 79 300.00 | 79 300.00 | | 79 300.00 |
VB VAT | 937.00 | 937.00 | | 937.00 |
VC Group and associates | 351 525.00 | 351 525.00 | | 351 525.00 |
VG Loans with a maturity of up to one year at origin | 167.00 | 167.00 | | 167.00 |
VH Loans with a maturity of more than one year at origin | 79 303.00 | 79 303.00 | | 79 303.00 |
VJ Loans taken out during the year | 784.00 | | | 784.00 |
VK Loans repaid during the year | 77 961.00 | | | 77 961.00 |
VM Income taxes | 27 572.00 | 27 572.00 | | 27 572.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 845.00 | 4 845.00 | | 4 845.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 459 334.00 | 459 334.00 | | 459 334.00 |
VW VAT | 24 956.00 | 24 956.00 | | 24 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 889 987.00 | 1 889 987.00 | | 1 889 987.00 |
