| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 000.00 | | 10 000.00 | 10 000.00 |
AP Buildings | 40 000.00 | 26 511.00 | 13 489.00 | 40 000.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 4 547 500.00 | 26 511.00 | 4 520 989.00 | 4 547 500.00 |
BZ Other receivables | 49 168.00 | | 49 168.00 | 49 168.00 |
CF Cash and cash equivalents | 3 287 329.00 | | 3 287 329.00 | 3 287 329.00 |
CJ TOTAL (II) | 3 336 497.00 | | 3 336 497.00 | 3 336 497.00 |
CO Grand total (0 to V) | 7 892 076.00 | 26 511.00 | 7 865 565.00 | 7 892 076.00 |
CU Other investments | 4 477 500.00 | | 4 477 500.00 | 4 477 500.00 |
CW Deferred expenses or loan issuance costs | 8 080.00 | | 8 080.00 | 8 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 603 000.00 | 1 200 000.00 | | 2 603 000.00 |
DB Share, merger, contribution premiums, etc. | 2 510 025.00 | 160 000.00 | | 2 510 025.00 |
DH Retained earnings | 1 848 399.00 | 1 455 498.00 | | 1 848 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 277 948.00 | 392 901.00 | | 277 948.00 |
DL TOTAL (I) | 7 239 371.00 | 3 208 399.00 | | 7 239 371.00 |
DS Convertible Bond Issues | 200 200.00 | 400 400.00 | | 200 200.00 |
DU Loans and Debts from Credit Institutions (3) | 371 328.00 | 856 932.00 | | 371 328.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 074.00 | 25 988.00 | | 36 074.00 |
DX Trade payables and related accounts | 11 004.00 | 6 413.00 | | 11 004.00 |
DY Tax and social security liabilities | 7 588.00 | 60 907.00 | | 7 588.00 |
EC TOTAL (IV) | 626 194.00 | 1 350 641.00 | | 626 194.00 |
EE Grand total (I to V) | 7 865 565.00 | 4 559 040.00 | | 7 865 565.00 |
EI Including equity loans | 36 074.00 | | | 36 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 137 600.00 | |
FX Taxes, duties, and similar payments | | | 11 246.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 159.00 | |
GF Total Operating Expenses (II) | | | 169 006.00 | |
GG - OPERATING RESULT (I - II) | | | -169 006.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 480 000.00 | |
GP Total financial income (V) | | | 480 000.00 | |
GR Interest and similar expenses | | | 104 166.00 | |
GU Total financial expenses (VI) | | | 104 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 375 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 206 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -71 119.00 | -26 230.00 | | -71 119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 480 000.00 | 465 000.00 | | 480 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 202 053.00 | 72 099.00 | | 202 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 277 948.00 | 392 901.00 | | 277 948.00 |
| |
| 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 | 4 547 500.00 | | | 4 547 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 497 500.00 | |
I4 DECREASES Grand Total | | | 4 547 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 000.00 | | | 50 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 497 500.00 | | | 4 497 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 511.00 | 4 000.00 | | 22 511.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 511.00 | 4 000.00 | | 22 511.00 |
| |
| 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 | 200 200.00 | 200 200.00 | | 200 200.00 |
8B Suppliers and Related Accounts | 11 004.00 | 11 004.00 | | 11 004.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VH Loans with a maturity of more than one year at origin | 371 328.00 | 371 328.00 | | 371 328.00 |
VI Group and Associates | 36 074.00 | 36 074.00 | | 36 074.00 |
VM Income taxes | 49 168.00 | 49 168.00 | | 49 168.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 588.00 | 7 588.00 | | 7 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 168.00 | 49 168.00 | 20 000.00 | 69 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 626 194.00 | 626 194.00 | | 626 194.00 |
