| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 067 023.00 | | 2 067 023.00 | 2 067 023.00 |
CF Cash and cash equivalents | 1 289 785.00 | | 1 289 785.00 | 1 289 785.00 |
CJ TOTAL (II) | 1 289 785.00 | | 1 289 785.00 | 1 289 785.00 |
CO Grand total (0 to V) | 3 356 808.00 | | 3 356 808.00 | 3 356 808.00 |
CU Other investments | 2 067 023.00 | | 2 067 023.00 | 2 067 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 638 721.00 | 1 638 721.00 | | 1 638 721.00 |
DH Retained earnings | -2 350 680.00 | -4 033.00 | | -2 350 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 590 524.00 | -3 277.00 | | 3 590 524.00 |
DL TOTAL (I) | 2 878 565.00 | 1 631 412.00 | | 2 878 565.00 |
DS Convertible Bond Issues | 428 502.00 | 428 502.00 | | 428 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 6 000.00 | | |
DX Trade payables and related accounts | 1 989.00 | 1 895.00 | | 1 989.00 |
DY Tax and social security liabilities | 47 752.00 | | | 47 752.00 |
EC TOTAL (IV) | 478 243.00 | 436 397.00 | | 478 243.00 |
EE Grand total (I to V) | 3 356 808.00 | 2 067 809.00 | | 3 356 808.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 287.00 | |
FX Taxes, duties, and similar payments | | | 95.00 | |
GF Total Operating Expenses (II) | | | 4 382.00 | |
GG - OPERATING RESULT (I - II) | | | -4 382.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 642 658.00 | |
GP Total financial income (V) | | | 3 642 658.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 642 658.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 638 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 47 752.00 | | | 47 752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 642 658.00 | | | 3 642 658.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 134.00 | 3 277.00 | | 52 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 590 524.00 | -3 277.00 | | 3 590 524.00 |
| |
| 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 | 2 067 023.00 | | | 2 067 023.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 067 023.00 | |
I4 DECREASES Grand Total | | | 2 067 023.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 067 023.00 | | | 2 067 023.00 |
| |
| 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 | 428 502.00 | 428 502.00 | | 428 502.00 |
8B Suppliers and Related Accounts | 1 989.00 | 1 989.00 | | 1 989.00 |
8E Income Taxes | 47 752.00 | 47 752.00 | | 47 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 478 243.00 | 478 243.00 | | 478 243.00 |
