| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 158.00 | | 158.00 | 158.00 |
BJ TOTAL (I) | 3 000 158.00 | | 3 000 158.00 | 3 000 158.00 |
BZ Other receivables | 10 466.00 | | 10 466.00 | 10 466.00 |
CF Cash and cash equivalents | 440 000.00 | | 440 000.00 | 440 000.00 |
CH Prepaid expenses | 158.00 | | 158.00 | 158.00 |
CJ TOTAL (II) | 450 624.00 | | 450 624.00 | 450 624.00 |
CO Grand total (0 to V) | 3 450 782.00 | | 3 450 782.00 | 3 450 782.00 |
CU Other investments | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 940 000.00 | | | 940 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 370.00 | | | -52 370.00 |
DL TOTAL (I) | 887 630.00 | | | 887 630.00 |
DS Convertible Bond Issues | 2 500 000.00 | | | 2 500 000.00 |
DX Trade payables and related accounts | 63 152.00 | | | 63 152.00 |
EC TOTAL (IV) | 2 563 152.00 | | | 2 563 152.00 |
EE Grand total (I to V) | 3 450 782.00 | | | 3 450 782.00 |
EG Accrued income and payables due within one year | 63 152.00 | | | 63 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 51 879.00 | |
FX Taxes, duties, and similar payments | | | 491.00 | |
GF Total Operating Expenses (II) | | | 52 370.00 | |
GG - OPERATING RESULT (I - II) | | | -52 370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 370.00 | | | 52 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 370.00 | | | -52 370.00 |
| |
| 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 | | | 3 000 158.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 000 158.00 | |
I4 DECREASES Grand Total | | | 3 000 158.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 000 158.00 | |
| |
| 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 | 2 500 000.00 | | | 2 500 000.00 |
8B Suppliers and Related Accounts | 63 152.00 | 63 152.00 | | 63 152.00 |
VB VAT | 10 466.00 | | | 10 466.00 |
VS Prepaid expenses | 158.00 | | | 158.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 624.00 | 10 624.00 | | 10 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 563 152.00 | 63 152.00 | | 2 563 152.00 |
