| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BX Customers and related accounts | 33 820.00 | | 33 820.00 | 33 820.00 |
BZ Other receivables | 420 798.00 | | 420 798.00 | 420 798.00 |
CF Cash and cash equivalents | 513.00 | | 513.00 | 513.00 |
CJ TOTAL (II) | 455 131.00 | | 455 131.00 | 455 131.00 |
CO Grand total (0 to V) | 455 132.00 | | 455 132.00 | 455 132.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -513.00 | | | -513.00 |
DL TOTAL (I) | 487.00 | | | 487.00 |
DS Convertible Bond Issues | 420 000.00 | | | 420 000.00 |
DT Other Bond Issues | 23 382.00 | | | 23 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 660.00 | | | 660.00 |
DX Trade payables and related accounts | 4 517.00 | | | 4 517.00 |
DY Tax and social security liabilities | 5 937.00 | | | 5 937.00 |
EA Other liabilities | 150.00 | | | 150.00 |
EC TOTAL (IV) | 454 645.00 | | | 454 645.00 |
EE Grand total (I to V) | 455 132.00 | | | 455 132.00 |
EG Accrued income and payables due within one year | 454 645.00 | | | 454 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 383.00 | | 53 383.00 | 53 383.00 |
FJ Net sales | 53 383.00 | | 53 383.00 | 53 383.00 |
FR Total operating income (I) | | | 53 383.00 | |
FW Other purchases and external expenses | | | 30 001.00 | |
GF Total Operating Expenses (II) | | | 30 001.00 | |
GG - OPERATING RESULT (I - II) | | | 23 382.00 | |
GI Supported loss or transferred profit (IV) | | | 513.00 | |
GR Interest and similar expenses | | | 23 382.00 | |
GU Total financial expenses (VI) | | | 23 382.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 383.00 | | | 53 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 896.00 | | | 53 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -513.00 | | | -513.00 |
| |
| 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 | | | 1.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1.00 | |
| |
| 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 | 420 000.00 | 420 000.00 | | 420 000.00 |
7Z Other gross bonds with a maturity of up to one year | 23 382.00 | 23 382.00 | | 23 382.00 |
8B Suppliers and Related Accounts | 4 517.00 | 4 517.00 | | 4 517.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 33 820.00 | | | 33 820.00 |
VB VAT | 1 163.00 | | | 1 163.00 |
VC Group and associates | 419 635.00 | | | 419 635.00 |
VI Group and Associates | 660.00 | 660.00 | | 660.00 |
VJ Loans taken out during the year | 420 000.00 | | | 420 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 454 618.00 | 454 618.00 | | 454 618.00 |
VW VAT | 5 937.00 | 5 937.00 | | 5 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 454 645.00 | 454 645.00 | | 454 645.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 29 514.00 | | | 29 514.00 |
ST Other accounts | 487.00 | | | 487.00 |
YY Amount of VAT collected | 5 040.00 | | | 5 040.00 |
YZ Total deductible VAT on goods and services | 5 903.00 | | | 5 903.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 001.00 | | | 30 001.00 |
