| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 000.00 | | 500 000.00 | 500 000.00 |
BZ Other receivables | 207 742.00 | | 207 742.00 | 207 742.00 |
CF Cash and cash equivalents | 266 959.00 | | 266 959.00 | 266 959.00 |
CJ TOTAL (II) | 474 701.00 | | 474 701.00 | 474 701.00 |
CO Grand total (0 to V) | 974 701.00 | | 974 701.00 | 974 701.00 |
CU Other investments | 500 000.00 | | 500 000.00 | 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 200.00 | | | -2 200.00 |
DL TOTAL (I) | 7 800.00 | | | 7 800.00 |
DS Convertible Bond Issues | 417.00 | | | 417.00 |
DU Loans and Debts from Credit Institutions (3) | 465 763.00 | | | 465 763.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 000.00 | | | 500 000.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
EC TOTAL (IV) | 966 900.00 | | | 966 900.00 |
EE Grand total (I to V) | 974 701.00 | | | 974 701.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 358.00 | |
GF Total Operating Expenses (II) | | | 1 358.00 | |
GG - OPERATING RESULT (I - II) | | | -1 358.00 | |
GK Income from other securities and fixed asset receivables | | | 2 622.00 | |
GP Total financial income (V) | | | 2 622.00 | |
GR Interest and similar expenses | | | 3 464.00 | |
GU Total financial expenses (VI) | | | 3 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -842.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 622.00 | | | 2 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 821.00 | | | 4 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 200.00 | | | -2 200.00 |
| |
| 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 | | | 500 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 500 000.00 | |
I4 DECREASES Grand Total | | | 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 500 000.00 | |
| |
| 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 | 417.00 | 417.00 | | 417.00 |
8B Suppliers and Related Accounts | 720.00 | 720.00 | | 720.00 |
VB VAT | 120.00 | | | 120.00 |
VC Group and associates | 207 622.00 | | | 207 622.00 |
VI Group and Associates | 500 000.00 | 500 000.00 | | 500 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 742.00 | 207 742.00 | 500 000.00 | 207 742.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 501 137.00 | 501 137.00 | | 501 137.00 |
