| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 000.00 | | 350 000.00 | 350 000.00 |
BZ Other receivables | 2 269.00 | | 2 269.00 | 2 269.00 |
CF Cash and cash equivalents | 4 465.00 | | 4 465.00 | 4 465.00 |
CJ TOTAL (II) | 6 735.00 | | 6 735.00 | 6 735.00 |
CO Grand total (0 to V) | 356 735.00 | | 356 735.00 | 356 735.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 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) | -41 865.00 | | | -41 865.00 |
DL TOTAL (I) | -31 865.00 | | | -31 865.00 |
DS Convertible Bond Issues | 382.00 | | | 382.00 |
DU Loans and Debts from Credit Institutions (3) | 290 147.00 | | | 290 147.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 580.00 | | | 68 580.00 |
DX Trade payables and related accounts | 2 020.00 | | | 2 020.00 |
EA Other liabilities | 27 470.00 | | | 27 470.00 |
EC TOTAL (IV) | 388 599.00 | | | 388 599.00 |
EE Grand total (I to V) | 356 735.00 | | | 356 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 28 567.00 | |
FX Taxes, duties, and similar payments | | | 10 486.00 | |
GF Total Operating Expenses (II) | | | 39 053.00 | |
GG - OPERATING RESULT (I - II) | | | -39 052.00 | |
GR Interest and similar expenses | | | 2 812.00 | |
GU Total financial expenses (VI) | | | 2 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 865.00 | | | 41 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 865.00 | | | -41 865.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 68 580.00 | 68 580.00 | | 68 580.00 |
8B Suppliers and Related Accounts | 2 020.00 | 2 020.00 | | 2 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 470.00 | 27 470.00 | | 27 470.00 |
VG Loans with a maturity of up to one year at origin | 290 529.00 | 40 402.00 | 170 242.00 | 290 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 269.00 | 2 269.00 | | 2 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 388 599.00 | 138 471.00 | 170 242.00 | 388 599.00 |
