| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 259 178.00 | | 2 259 178.00 | 2 259 178.00 |
BX Customers and related accounts | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 1 756.00 | | 1 756.00 | 1 756.00 |
CJ TOTAL (II) | 11 756.00 | | 11 756.00 | 11 756.00 |
CO Grand total (0 to V) | 2 270 934.00 | | 2 270 934.00 | 2 270 934.00 |
CU Other investments | 2 259 178.00 | | 2 259 178.00 | 2 259 178.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 222 388.00 | 2 222 388.00 | | 2 222 388.00 |
DD Legal reserve (1) | 96.00 | | | 96.00 |
DH Retained earnings | 1 816.00 | | | 1 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 240.00 | 1 912.00 | | 4 240.00 |
DL TOTAL (I) | 2 228 540.00 | 2 224 300.00 | | 2 228 540.00 |
DS Convertible Bond Issues | 36 798.00 | 36 798.00 | | 36 798.00 |
DX Trade payables and related accounts | 4 300.00 | 4 300.00 | | 4 300.00 |
DY Tax and social security liabilities | 1 293.00 | 744.00 | | 1 293.00 |
EA Other liabilities | 3.00 | 3.00 | | 3.00 |
EC TOTAL (IV) | 42 394.00 | 41 845.00 | | 42 394.00 |
EE Grand total (I to V) | 2 270 934.00 | 2 266 145.00 | | 2 270 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 10 000.00 | |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 4 152.00 | |
GF Total Operating Expenses (II) | | | 4 152.00 | |
GG - OPERATING RESULT (I - II) | | | 5 848.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 608.00 | 744.00 | | 1 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | 12 500.00 | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 760.00 | 10 587.00 | | 5 760.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 240.00 | 1 912.00 | | 4 240.00 |
| |
| 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 | 2 259 178.00 | | | 2 259 178.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 259 178.00 | |
I4 DECREASES Grand Total | | | 2 259 178.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 259 178.00 | | | 2 259 178.00 |
| |
| 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 | 36 798.00 | | | 36 798.00 |
8B Suppliers and Related Accounts | 4 300.00 | 4 300.00 | | 4 300.00 |
8E Income Taxes | 1 293.00 | 1 293.00 | | 1 293.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3.00 | 3.00 | | 3.00 |
UX Other trade receivables | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 394.00 | 5 596.00 | | 42 394.00 |
