| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 182 189.00 | | 1 182 189.00 | 1 182 189.00 |
CF Cash and cash equivalents | 45 006.00 | | 45 006.00 | 45 006.00 |
CJ TOTAL (II) | 45 006.00 | | 45 006.00 | 45 006.00 |
CO Grand total (0 to V) | 1 227 195.00 | | 1 227 195.00 | 1 227 195.00 |
CU Other investments | 1 182 189.00 | | 1 182 189.00 | 1 182 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 182 191.00 | 1 162 072.00 | | 1 182 191.00 |
DB Share, merger, contribution premiums, etc. | 92 841.00 | 85 529.00 | | 92 841.00 |
DH Retained earnings | -53 933.00 | -23 371.00 | | -53 933.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 415.00 | -30 562.00 | | -8 415.00 |
DL TOTAL (I) | 1 212 683.00 | 1 193 668.00 | | 1 212 683.00 |
DS Convertible Bond Issues | | 112 079.00 | | |
DX Trade payables and related accounts | 14 512.00 | 10 572.00 | | 14 512.00 |
EC TOTAL (IV) | 14 512.00 | 122 652.00 | | 14 512.00 |
EE Grand total (I to V) | 1 227 195.00 | 1 316 320.00 | | 1 227 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 253.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 10 258.00 | |
GG - OPERATING RESULT (I - II) | | | -10 258.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 846.00 | | | 1 846.00 |
HD Total exceptional income (VII) | 1 846.00 | | | 1 846.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 846.00 | | | 1 846.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 846.00 | | | 1 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 261.00 | 30 562.00 | | 10 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 415.00 | -30 562.00 | | -8 415.00 |
| |
| 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 | 1 182 189.00 | | | 1 182 189.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 182 189.00 | |
I4 DECREASES Grand Total | | | 1 182 189.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 182 189.00 | | | 1 182 189.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 14 512.00 | 14 512.00 | | 14 512.00 |
VK Loans repaid during the year | 106 392.00 | | | 106 392.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 512.00 | 14 512.00 | | 14 512.00 |
