| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BZ Other receivables | 274 080.00 | | 274 080.00 | 274 080.00 |
CF Cash and cash equivalents | 454.00 | | 454.00 | 454.00 |
CJ TOTAL (II) | 274 534.00 | | 274 534.00 | 274 534.00 |
CO Grand total (0 to V) | 274 584.00 | | 274 584.00 | 274 584.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -794.00 | | | -794.00 |
DL TOTAL (I) | -294.00 | | | -294.00 |
DS Convertible Bond Issues | 6 146.00 | | | 6 146.00 |
DT Other Bond Issues | 268 000.00 | | | 268 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132.00 | | | 132.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 274 878.00 | | | 274 878.00 |
EE Grand total (I to V) | 274 584.00 | | | 274 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 508.00 | |
FX Taxes, duties, and similar payments | | | 100.00 | |
GF Total Operating Expenses (II) | | | 608.00 | |
GG - OPERATING RESULT (I - II) | | | -608.00 | |
GL Other interest and similar income | | | 6 080.00 | |
GP Total financial income (V) | | | 6 080.00 | |
GR Interest and similar expenses | | | 6 267.00 | |
GU Total financial expenses (VI) | | | 6 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 080.00 | | | 6 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 875.00 | | | 6 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -794.00 | | | -794.00 |
| |
| 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 | 132.00 | | 132.00 | 132.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
UT Other financial assets | | | 8.00 | |
VG Loans with a maturity of up to one year at origin | 274 146.00 | | 274 146.00 | 274 146.00 |
VS Prepaid expenses | 274 080.00 | | 274 080.00 | 274 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 274 080.00 | | 274 080.00 | 274 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 878.00 | 600.00 | 274 278.00 | 274 878.00 |
