| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 413 273.00 | 250 949.00 | 162 324.00 | 413 273.00 |
BJ TOTAL (I) | 25 413 283.00 | 250 949.00 | 25 162 334.00 | 25 413 283.00 |
BX Customers and related accounts | 409 846.00 | | 409 846.00 | 409 846.00 |
BZ Other receivables | 316 893.00 | | 316 893.00 | 316 893.00 |
CF Cash and cash equivalents | 1 463.00 | | 1 463.00 | 1 463.00 |
CJ TOTAL (II) | 728 202.00 | | 728 202.00 | 728 202.00 |
CO Grand total (0 to V) | 26 141 485.00 | 250 949.00 | 25 890 536.00 | 26 141 485.00 |
CU Other investments | 25 000 010.00 | | 25 000 010.00 | 25 000 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000 001.00 | 6 000 001.00 | | 6 000 001.00 |
DB Share, merger, contribution premiums, etc. | 43 287.00 | 43 287.00 | | 43 287.00 |
DD Legal reserve (1) | 207 831.00 | 31 205.00 | | 207 831.00 |
DH Retained earnings | 3 945 603.00 | 589 918.00 | | 3 945 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 725 077.00 | 3 532 311.00 | | 725 077.00 |
DL TOTAL (I) | 10 921 799.00 | 10 196 722.00 | | 10 921 799.00 |
DS Convertible Bond Issues | 10 456 784.00 | 10 302 250.00 | | 10 456 784.00 |
DU Loans and Debts from Credit Institutions (3) | 4 299 999.00 | 5 133 332.00 | | 4 299 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 96 949.00 | | |
DX Trade payables and related accounts | 5 220.00 | 540.00 | | 5 220.00 |
DY Tax and social security liabilities | 206 734.00 | 96 682.00 | | 206 734.00 |
EC TOTAL (IV) | 14 968 737.00 | 15 629 753.00 | | 14 968 737.00 |
EE Grand total (I to V) | 25 890 536.00 | 25 826 475.00 | | 25 890 536.00 |
EG Accrued income and payables due within one year | 1 045 287.00 | 194 171.00 | | 1 045 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 427 005.00 | | 427 005.00 | 427 005.00 |
FJ Net sales | 427 005.00 | | 427 005.00 | 427 005.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 427 010.00 | |
FW Other purchases and external expenses | | | 47 217.00 | |
FX Taxes, duties, and similar payments | | | 3 537.00 | |
FY Salaries and Wages | | | 217 196.00 | |
FZ Social Security Contributions | | | 76 413.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 82 655.00 | |
GE Other Expenses | | | 51.00 | |
GF Total Operating Expenses (II) | | | 427 068.00 | |
GG - OPERATING RESULT (I - II) | | | -58.00 | |
GK Income from other securities and fixed asset receivables | | | 900 000.00 | |
GP Total financial income (V) | | | 900 000.00 | |
GR Interest and similar expenses | | | 234 690.00 | |
GU Total financial expenses (VI) | | | 234 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 665 310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 665 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -59 825.00 | -60 281.00 | | -59 825.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 327 010.00 | 4 042 071.00 | | 1 327 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 601 933.00 | 509 759.00 | | 601 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 725 077.00 | 3 532 311.00 | | 725 077.00 |
HP References: Equipment leasing | 7 563.00 | | | 7 563.00 |
| |
| 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 | 25 413 283.00 | | | 25 413 283.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 413 273.00 | | | 413 273.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 000 010.00 | |
I4 DECREASES Grand Total | | | 25 413 283.00 | |
IN DECREASES Start-up, development, or research expenses | | | 413 273.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 000 010.00 | | | 25 000 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 168 294.00 | 82 655.00 | | 168 294.00 |
CY DEPRECIATION Start-up, development, or research expenses | 168 294.00 | 82 655.00 | | 168 294.00 |
| |
| 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 | 10 456 784.00 | | 10 456 784.00 | 10 456 784.00 |
8B Suppliers and Related Accounts | 5 220.00 | 5 220.00 | | 5 220.00 |
8C Staff and Related Accounts | 11 481.00 | 11 481.00 | | 11 481.00 |
8D Social Security and Other Social Organizations | 30 309.00 | 30 309.00 | | 30 309.00 |
8E Income Taxes | 76 165.00 | 76 165.00 | | 76 165.00 |
UX Other trade receivables | 409 846.00 | 409 846.00 | | 409 846.00 |
UY Staff and related accounts | 1 100.00 | 1 100.00 | | 1 100.00 |
UZ Social Security, other social security organizations | 3 426.00 | 3 426.00 | | 3 426.00 |
VB VAT | 3 511.00 | 3 511.00 | | 3 511.00 |
VC Group and associates | 307 901.00 | 307 901.00 | | 307 901.00 |
VH Loans with a maturity of more than one year at origin | 4 299 999.00 | 833 333.00 | 3 466 666.00 | 4 299 999.00 |
VK Loans repaid during the year | 833 333.00 | | | 833 333.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 378.00 | 3 378.00 | | 3 378.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 954.00 | 954.00 | | 954.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 726 739.00 | 726 739.00 | | 726 739.00 |
VW VAT | 85 401.00 | 85 401.00 | | 85 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 968 737.00 | 1 045 287.00 | 13 923 450.00 | 14 968 737.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 987.00 | 2 990.00 | | 2 987.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 945.00 | 5 095.00 | | 3 945.00 |
ST Other accounts | 43 271.00 | 21 778.00 | | 43 271.00 |
YW Business tax | 550.00 | | | 550.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 537.00 | 2 990.00 | | 3 537.00 |
YY Amount of VAT collected | 85 401.00 | 69 068.00 | | 85 401.00 |
YZ Total deductible VAT on goods and services | 3 510.00 | 1 169.00 | | 3 510.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 47 217.00 | 26 873.00 | | 47 217.00 |
