| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 637 895.00 | | 2 637 895.00 | 2 637 895.00 |
BJ TOTAL (I) | 2 712 145.00 | | 2 712 145.00 | 2 712 145.00 |
CF Cash and cash equivalents | 1 847.00 | | 1 847.00 | 1 847.00 |
CJ TOTAL (II) | 1 847.00 | | 1 847.00 | 1 847.00 |
CO Grand total (0 to V) | 2 713 993.00 | | 2 713 993.00 | 2 713 993.00 |
CU Other investments | 74 250.00 | | 74 250.00 | 74 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 250.00 | | | 74 250.00 |
DH Retained earnings | -114 605.00 | | | -114 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 149.00 | | | -14 149.00 |
DL TOTAL (I) | -54 504.00 | | | -54 504.00 |
DS Convertible Bond Issues | 2 764 862.00 | | | 2 764 862.00 |
DX Trade payables and related accounts | 3 635.00 | | | 3 635.00 |
EC TOTAL (IV) | 2 768 496.00 | | | 2 768 496.00 |
EE Grand total (I to V) | 2 713 993.00 | | | 2 713 993.00 |
EG Accrued income and payables due within one year | 3 635.00 | | | 3 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 118.00 | |
GF Total Operating Expenses (II) | | | 13 118.00 | |
GG - OPERATING RESULT (I - II) | | | -13 118.00 | |
GL Other interest and similar income | | | 204 150.00 | |
GP Total financial income (V) | | | 204 150.00 | |
GR Interest and similar expenses | | | 205 181.00 | |
GU Total financial expenses (VI) | | | 205 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 031.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 204 150.00 | | | 204 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 218 299.00 | | | 218 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 149.00 | | | -14 149.00 |
| |
| 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 | 2 523 996.00 | | 348 150.00 | 2 523 996.00 |
I3 DECREASES Total Financial Fixed Assets | | 160 000.00 | 2 712 145.00 | |
I4 DECREASES Grand Total | | 160 000.00 | 2 712 145.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 523 996.00 | | 348 150.00 | 2 523 996.00 |
| |
| 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 | 2 764 862.00 | | | 2 764 862.00 |
8B Suppliers and Related Accounts | 3 635.00 | 3 635.00 | | 3 635.00 |
UL Receivables related to investments | 2 637 895.00 | 2 637 895.00 | | 2 637 895.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 637 895.00 | | 2 637 895.00 | 2 637 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 768 496.00 | 3 635.00 | | 2 768 496.00 |
