| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 213 161.00 | | 2 213 161.00 | 2 213 161.00 |
BJ TOTAL (I) | 2 213 861.00 | | 2 213 861.00 | 2 213 861.00 |
BZ Other receivables | 350 000.00 | | 350 000.00 | 350 000.00 |
CF Cash and cash equivalents | 3 581.00 | | 3 581.00 | 3 581.00 |
CJ TOTAL (II) | 353 581.00 | | 353 581.00 | 353 581.00 |
CO Grand total (0 to V) | 2 567 442.00 | | 2 567 442.00 | 2 567 442.00 |
CU Other investments | 700.00 | | 700.00 | 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -542 908.00 | | | -542 908.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -223 850.00 | | | -223 850.00 |
DL TOTAL (I) | -765 758.00 | | | -765 758.00 |
DS Convertible Bond Issues | 2 900 000.00 | | | 2 900 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 000.00 | | | 426 000.00 |
DX Trade payables and related accounts | 7 200.00 | | | 7 200.00 |
EC TOTAL (IV) | 3 333 200.00 | | | 3 333 200.00 |
EE Grand total (I to V) | 2 567 442.00 | | | 2 567 442.00 |
EG Accrued income and payables due within one year | 433 200.00 | | | 433 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1.00 | |
FJ Net sales | | | | |
FW Other purchases and external expenses | | | 7 300.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 7 376.00 | |
GG - OPERATING RESULT (I - II) | | | -7 376.00 | |
GK Income from other securities and fixed asset receivables | | | 21 912.00 | |
GP Total financial income (V) | | | 21 912.00 | |
GR Interest and similar expenses | | | 238 386.00 | |
GU Total financial expenses (VI) | | | 238 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -216 474.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -223 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 912.00 | | | 21 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 762.00 | | | 245 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -223 850.00 | | | -223 850.00 |
| |
| 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 | 2 191 949.00 | | 21 912.00 | 2 191 949.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 213 861.00 | |
I4 DECREASES Grand Total | | | 2 213 861.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 191 949.00 | | 21 912.00 | 2 191 949.00 |
| |
| 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 | 2 900 000.00 | | 2 900 000.00 | 2 900 000.00 |
8B Suppliers and Related Accounts | 7 200.00 | 7 200.00 | | 7 200.00 |
UL Receivables related to investments | 2 213 161.00 | | 2 213 161.00 | 2 213 161.00 |
VI Group and Associates | 426 000.00 | 426 000.00 | | 426 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 350 000.00 | 350 000.00 | | 350 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 563 161.00 | 350 000.00 | 2 213 161.00 | 2 563 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 333 200.00 | 433 200.00 | 2 900 000.00 | 3 333 200.00 |
| |
| 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) | 7 200.00 | | | 7 200.00 |
ST Other accounts | 100.00 | | | 100.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 300.00 | | | 7 300.00 |
