| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 600 000.00 | 1 462 943.00 | 137 057.00 | 1 600 000.00 |
BF Loans | 331 174.00 | | 331 174.00 | 331 174.00 |
BJ TOTAL (I) | 1 931 174.00 | 1 462 943.00 | 468 230.00 | 1 931 174.00 |
BX Customers and related accounts | 853 815.00 | | 853 815.00 | 853 815.00 |
BZ Other receivables | 302 104.00 | | 302 104.00 | 302 104.00 |
CD Marketable securities | 909 993.00 | 15 939.00 | 894 054.00 | 909 993.00 |
CF Cash and cash equivalents | 2 206 863.00 | | 2 206 863.00 | 2 206 863.00 |
CH Prepaid expenses | 91 420.00 | | 91 420.00 | 91 420.00 |
CJ TOTAL (II) | 4 364 195.00 | 15 939.00 | 4 348 256.00 | 4 364 195.00 |
CO Grand total (0 to V) | 6 295 369.00 | 1 478 882.00 | 4 816 487.00 | 6 295 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -8 520 957.00 | -7 982 665.00 | | -8 520 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -531 878.00 | -538 292.00 | | -531 878.00 |
DL TOTAL (I) | -9 015 835.00 | -8 483 957.00 | | -9 015 835.00 |
DS Convertible Bond Issues | 12 700 000.00 | 12 180 000.00 | | 12 700 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 357 767.00 | 355 383.00 | | 357 767.00 |
DX Trade payables and related accounts | 120 128.00 | 445 304.00 | | 120 128.00 |
DY Tax and social security liabilities | 144 489.00 | 137 404.00 | | 144 489.00 |
EA Other liabilities | 117 820.00 | 30 059.00 | | 117 820.00 |
EB Prepaid income (2) | 392 118.00 | 396 415.00 | | 392 118.00 |
EC TOTAL (IV) | 13 832 322.00 | 13 544 565.00 | | 13 832 322.00 |
EE Grand total (I to V) | 4 816 487.00 | 5 060 608.00 | | 4 816 487.00 |
EG Accrued income and payables due within one year | 13 474 555.00 | 7 044 565.00 | | 13 474 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 840 217.00 | | 1 840 217.00 | 1 840 217.00 |
FJ Net sales | 1 840 217.00 | | 1 840 217.00 | 1 840 217.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 840 218.00 | |
FW Other purchases and external expenses | | | 1 424 735.00 | |
FX Taxes, duties, and similar payments | | | 314 565.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106 667.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 845 969.00 | |
GG - OPERATING RESULT (I - II) | | | -5 751.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 127.00 | |
GR Interest and similar expenses | | | 520 000.00 | |
GU Total financial expenses (VI) | | | 526 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -526 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -531 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 840 218.00 | 1 775 232.00 | | 1 840 218.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 372 096.00 | 2 313 524.00 | | 2 372 096.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -531 878.00 | -538 292.00 | | -531 878.00 |
| |
| 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 | 2 188 674.00 | | | 2 188 674.00 |
I3 DECREASES Total Financial Fixed Assets | | 257 500.00 | 331 174.00 | |
I4 DECREASES Grand Total | | 257 500.00 | 1 931 174.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 600 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 600 000.00 | | | 1 600 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 588 674.00 | | | 588 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 356 276.00 | 106 667.00 | | 1 356 276.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 356 276.00 | 106 667.00 | | 1 356 276.00 |
| |
| 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 | 12 700 000.00 | 12 700 000.00 | | 12 700 000.00 |
8A Miscellaneous Loans and Financial Debts | 357 767.00 | | 357 767.00 | 357 767.00 |
8B Suppliers and Related Accounts | 120 128.00 | 120 128.00 | | 120 128.00 |
8K Other liabilities (including liabilities related to repo transactions) | 117 820.00 | 117 820.00 | | 117 820.00 |
8L Deferred income | 392 118.00 | 392 118.00 | | 392 118.00 |
UP Loans | 331 174.00 | 331 174.00 | | 331 174.00 |
UX Other trade receivables | 853 815.00 | 853 815.00 | | 853 815.00 |
VB VAT | 239 154.00 | 239 154.00 | | 239 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 62 950.00 | 62 950.00 | | 62 950.00 |
VS Prepaid expenses | 91 420.00 | 91 420.00 | | 91 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 578 513.00 | 1 578 513.00 | | 1 578 513.00 |
VW VAT | 144 489.00 | 144 489.00 | | 144 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 832 322.00 | 13 474 555.00 | 357 767.00 | 13 832 322.00 |
