| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 883 762.00 | | 4 883 762.00 | 4 883 762.00 |
BZ Other receivables | 87 226.00 | | 87 226.00 | 87 226.00 |
CF Cash and cash equivalents | 701 183.00 | | 701 183.00 | 701 183.00 |
CH Prepaid expenses | 823.00 | | 823.00 | 823.00 |
CJ TOTAL (II) | 789 233.00 | | 789 233.00 | 789 233.00 |
CO Grand total (0 to V) | 5 672 994.00 | | 5 672 994.00 | 5 672 994.00 |
CU Other investments | 4 883 762.00 | | 4 883 762.00 | 4 883 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 450 000.00 | 1 450 000.00 | | 1 450 000.00 |
DD Legal reserve (1) | 145 000.00 | 145 000.00 | | 145 000.00 |
DG Other reserves | 2 179 081.00 | 1 856 183.00 | | 2 179 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 239 415.00 | 322 899.00 | | 239 415.00 |
DL TOTAL (I) | 4 013 496.00 | 3 774 081.00 | | 4 013 496.00 |
DP Provisions for Risks | 124 500.00 | 79 167.00 | | 124 500.00 |
DR TOTAL (IV) | 124 500.00 | 79 167.00 | | 124 500.00 |
DS Convertible Bond Issues | 700 000.00 | 700 000.00 | | 700 000.00 |
DU Loans and Debts from Credit Institutions (3) | 705 890.00 | 935 356.00 | | 705 890.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 488.00 | 14 366.00 | | 52 488.00 |
DX Trade payables and related accounts | 76 514.00 | 6 274.00 | | 76 514.00 |
DY Tax and social security liabilities | 107.00 | 107.00 | | 107.00 |
EC TOTAL (IV) | 1 534 998.00 | 1 656 102.00 | | 1 534 998.00 |
EE Grand total (I to V) | 5 672 994.00 | 5 509 350.00 | | 5 672 994.00 |
EG Accrued income and payables due within one year | 1 067 858.00 | 258 461.00 | | 1 067 858.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 114 698.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 114 853.00 | |
GG - OPERATING RESULT (I - II) | | | -114 853.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GL Other interest and similar income | | | 1 600.00 | |
GP Total financial income (V) | | | 401 600.00 | |
GQ Financial allocations to depreciation and provisions | | | 45 333.00 | |
GR Interest and similar expenses | | | 51 103.00 | |
GU Total financial expenses (VI) | | | 96 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 305 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -49 104.00 | -27 806.00 | | -49 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 401 600.00 | 400 873.00 | | 401 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 185.00 | 77 974.00 | | 162 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 239 415.00 | 322 899.00 | | 239 415.00 |
| |
| 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 | 4 883 762.00 | | | 4 883 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 883 762.00 | |
I4 DECREASES Grand Total | | | 4 883 762.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 883 762.00 | | | 4 883 762.00 |
| |
| 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 | 79 167.00 | 45 333.00 | | 79 167.00 |
7C Grand total | 79 167.00 | 45 333.00 | | 79 167.00 |
UG - Financial | | 45 333.00 | | |
| |
| 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 | 700 000.00 | 700 000.00 | | 700 000.00 |
8B Suppliers and Related Accounts | 76 514.00 | 76 514.00 | | 76 514.00 |
VH Loans with a maturity of more than one year at origin | 705 890.00 | 238 750.00 | 467 140.00 | 705 890.00 |
VI Group and Associates | 52 488.00 | 52 488.00 | | 52 488.00 |
VK Loans repaid during the year | 228 503.00 | | | 228 503.00 |
VM Income taxes | 87 226.00 | 87 226.00 | | 87 226.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VS Prepaid expenses | 823.00 | 823.00 | | 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 049.00 | 88 049.00 | | 88 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 534 998.00 | 1 067 858.00 | 467 140.00 | 1 534 998.00 |
