| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 035 000.00 | | 1 035 000.00 | 1 035 000.00 |
BZ Other receivables | 103 052.00 | | 103 052.00 | 103 052.00 |
CF Cash and cash equivalents | 826.00 | | 826.00 | 826.00 |
CJ TOTAL (II) | 103 878.00 | | 103 878.00 | 103 878.00 |
CO Grand total (0 to V) | 1 138 878.00 | | 1 138 878.00 | 1 138 878.00 |
CU Other investments | 1 035 000.00 | | 1 035 000.00 | 1 035 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 630 000.00 | 630 000.00 | | 630 000.00 |
DH Retained earnings | -45 703.00 | -36 299.00 | | -45 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 161.00 | -9 404.00 | | -9 161.00 |
DL TOTAL (I) | 575 136.00 | 584 297.00 | | 575 136.00 |
DS Convertible Bond Issues | 420 000.00 | 420 000.00 | | 420 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 141 612.00 | 157 960.00 | | 141 612.00 |
DX Trade payables and related accounts | 2 130.00 | 2 123.00 | | 2 130.00 |
EC TOTAL (IV) | 563 742.00 | 580 083.00 | | 563 742.00 |
EE Grand total (I to V) | 1 138 878.00 | 1 164 380.00 | | 1 138 878.00 |
EG Accrued income and payables due within one year | 563 742.00 | 580 083.00 | | 563 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 376.00 | |
GF Total Operating Expenses (II) | | | 3 376.00 | |
GG - OPERATING RESULT (I - II) | | | -3 376.00 | |
GR Interest and similar expenses | | | 5 785.00 | |
GU Total financial expenses (VI) | | | 5 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 161.00 | 9 404.00 | | 9 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 161.00 | -9 404.00 | | -9 161.00 |
| |
| 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 | 1 036 449.00 | | | 1 036 449.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 449.00 | | | 1 449.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 035 000.00 | |
I4 DECREASES Grand Total | | 1 449.00 | 1 035 000.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 449.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 035 000.00 | | | 1 035 000.00 |
