| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 850 000.00 | 450 000.00 | 400 000.00 | 850 000.00 |
BZ Other receivables | 13 952.00 | | 13 952.00 | 13 952.00 |
CF Cash and cash equivalents | 19.00 | | 19.00 | 19.00 |
CJ TOTAL (II) | 13 971.00 | | 13 971.00 | 13 971.00 |
CO Grand total (0 to V) | 863 971.00 | 450 000.00 | 413 971.00 | 863 971.00 |
CU Other investments | 850 000.00 | 450 000.00 | 400 000.00 | 850 000.00 |
| |
| 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 |
DH Retained earnings | -1 048.00 | -17 661.00 | | -1 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 433.00 | 16 613.00 | | -3 433.00 |
DL TOTAL (I) | 325 518.00 | 328 952.00 | | 325 518.00 |
DP Provisions for Risks | 34 156.00 | 31 650.00 | | 34 156.00 |
DR TOTAL (IV) | 34 156.00 | 31 650.00 | | 34 156.00 |
DS Convertible Bond Issues | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 2 377.00 | 2 358.00 | | 2 377.00 |
DY Tax and social security liabilities | 1 920.00 | 480.00 | | 1 920.00 |
EC TOTAL (IV) | 54 297.00 | 52 838.00 | | 54 297.00 |
EE Grand total (I to V) | 413 971.00 | 413 440.00 | | 413 971.00 |
EG Accrued income and payables due within one year | 54 297.00 | 52 838.00 | | 54 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 600.00 | | 9 600.00 | 9 600.00 |
FJ Net sales | 9 600.00 | | 9 600.00 | 9 600.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 600.00 | |
FW Other purchases and external expenses | | | 2 815.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 816.00 | |
GG - OPERATING RESULT (I - II) | | | 6 784.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 64.00 | |
GP Total financial income (V) | | | 64.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 506.00 | |
GR Interest and similar expenses | | | 3 000.00 | |
GU Total financial expenses (VI) | | | 5 506.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 4 775.00 | | | 4 775.00 |
HH Total exceptional expenses (VIII) | 4 775.00 | | | 4 775.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 775.00 | | | -4 775.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 664.00 | 29 921.00 | | 9 664.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 097.00 | 13 308.00 | | 13 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 433.00 | 16 613.00 | | -3 433.00 |
| |
| 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 | 854 775.00 | | | 854 775.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 775.00 | 850 000.00 | |
I4 DECREASES Grand Total | | 4 775.00 | 850 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 854 775.00 | | | 854 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 31 650.00 | 2 506.00 | | 31 650.00 |
7B Total provisions for depreciation | 450 000.00 | | | 450 000.00 |
7C Grand total | 481 650.00 | 2 506.00 | | 481 650.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 506.00 | | |
| |
| 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 | 50 000.00 | 50 000.00 | | 50 000.00 |
8B Suppliers and Related Accounts | 2 377.00 | 2 377.00 | | 2 377.00 |
VB VAT | 804.00 | 804.00 | | 804.00 |
VC Group and associates | 13 148.00 | 13 148.00 | | 13 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 952.00 | 13 952.00 | | 13 952.00 |
VW VAT | 1 920.00 | 1 920.00 | | 1 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 297.00 | 54 297.00 | | 54 297.00 |
