| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 679 516.00 | | 3 679 516.00 | 3 679 516.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 59 559.00 | | 59 559.00 | 59 559.00 |
CJ TOTAL (II) | 61 559.00 | | 61 559.00 | 61 559.00 |
CO Grand total (0 to V) | 3 741 076.00 | | 3 741 076.00 | 3 741 076.00 |
CU Other investments | 3 679 516.00 | | 3 679 516.00 | 3 679 516.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600 000.00 | | | 1 600 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -96 021.00 | | | -96 021.00 |
DK Regulated provisions | 43 895.00 | | | 43 895.00 |
DL TOTAL (I) | 1 547 874.00 | | | 1 547 874.00 |
DS Convertible Bond Issues | 423 671.00 | | | 423 671.00 |
DU Loans and Debts from Credit Institutions (3) | 1 759 437.00 | | | 1 759 437.00 |
DX Trade payables and related accounts | 10 094.00 | | | 10 094.00 |
EC TOTAL (IV) | 2 193 202.00 | | | 2 193 202.00 |
EE Grand total (I to V) | 3 741 076.00 | | | 3 741 076.00 |
EG Accrued income and payables due within one year | 287 486.00 | | | 287 486.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 106.00 | |
GF Total Operating Expenses (II) | | | 16 106.00 | |
GG - OPERATING RESULT (I - II) | | | -16 106.00 | |
GR Interest and similar expenses | | | 36 020.00 | |
GU Total financial expenses (VI) | | | 36 020.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 020.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 43 895.00 | | | 43 895.00 |
HH Total exceptional expenses (VIII) | 43 895.00 | | | 43 895.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43 895.00 | | | -43 895.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 021.00 | | | 96 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -96 021.00 | | | -96 021.00 |
| |
| 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 | | | 3 679 516.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 679 516.00 | |
I4 DECREASES Grand Total | | | 3 679 516.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 679 516.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 43 895.00 | | |
7C Grand total | | 43 895.00 | | |
UJ - Exceptional | | 43 895.00 | | |
| |
| 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 | 423 671.00 | 23 671.00 | | 423 671.00 |
8B Suppliers and Related Accounts | 10 094.00 | 10 094.00 | | 10 094.00 |
VC Group and associates | 2 000.00 | 2 000.00 | | 2 000.00 |
VH Loans with a maturity of more than one year at origin | 1 759 437.00 | 253 721.00 | 996 091.00 | 1 759 437.00 |
VJ Loans taken out during the year | 2 150 000.00 | | | 2 150 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 193 202.00 | 287 486.00 | 996 091.00 | 2 193 202.00 |
