| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 530 000.00 | | 530 000.00 | 530 000.00 |
BZ Other receivables | 87 877.00 | | 87 877.00 | 87 877.00 |
CF Cash and cash equivalents | 17 487.00 | | 17 487.00 | 17 487.00 |
CJ TOTAL (II) | 105 364.00 | | 105 364.00 | 105 364.00 |
CO Grand total (0 to V) | 635 364.00 | | 635 364.00 | 635 364.00 |
CU Other investments | 530 000.00 | | 530 000.00 | 530 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 207 678.00 | | | 207 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 623.00 | | | 69 623.00 |
DL TOTAL (I) | 332 301.00 | | | 332 301.00 |
DS Convertible Bond Issues | 297 132.00 | | | 297 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 276.00 | | | 3 276.00 |
DX Trade payables and related accounts | 2 581.00 | | | 2 581.00 |
DY Tax and social security liabilities | 74.00 | | | 74.00 |
EC TOTAL (IV) | 303 063.00 | | | 303 063.00 |
EE Grand total (I to V) | 635 364.00 | | | 635 364.00 |
EG Accrued income and payables due within one year | 160 203.00 | | | 160 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 628.00 | |
FX Taxes, duties, and similar payments | | | 182.00 | |
GF Total Operating Expenses (II) | | | 2 810.00 | |
GG - OPERATING RESULT (I - II) | | | -2 810.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GL Other interest and similar income | | | 1 127.00 | |
GP Total financial income (V) | | | 81 127.00 | |
GR Interest and similar expenses | | | 8 694.00 | |
GU Total financial expenses (VI) | | | 8 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 81 127.00 | | | 81 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 504.00 | | | 11 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 623.00 | | | 69 623.00 |
| |
| 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 | 530 000.00 | | | 530 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 530 000.00 | |
I4 DECREASES Grand Total | | | 530 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 530 000.00 | | | 530 000.00 |
| |
| 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 | 297 132.00 | 154 272.00 | 142 860.00 | 297 132.00 |
8B Suppliers and Related Accounts | 2 581.00 | 2 581.00 | | 2 581.00 |
VC Group and associates | 87 877.00 | | | 87 877.00 |
VI Group and Associates | 3 276.00 | 3 276.00 | | 3 276.00 |
VK Loans repaid during the year | 6 743.00 | | | 6 743.00 |
VQ Other Taxes, Duties, and Similar Debts | 74.00 | 74.00 | | 74.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 877.00 | 87 877.00 | | 87 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 303 063.00 | 160 203.00 | 142 860.00 | 303 063.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 45.00 | | | 45.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 589.00 | | | 2 589.00 |
ST Other accounts | 40.00 | | | 40.00 |
YW Business tax | 137.00 | | | 137.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 182.00 | | | 182.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 628.00 | | | 2 628.00 |
