| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 300 100.00 | | 300 100.00 | 300 100.00 |
BJ TOTAL (I) | 300 100.00 | | 300 100.00 | 300 100.00 |
BZ Other receivables | 5 811.00 | | 5 811.00 | 5 811.00 |
CF Cash and cash equivalents | 285 684.00 | | 285 684.00 | 285 684.00 |
CJ TOTAL (II) | 291 495.00 | | 291 495.00 | 291 495.00 |
CO Grand total (0 to V) | 591 595.00 | | 591 595.00 | 591 595.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 172.00 | | | -9 172.00 |
DL TOTAL (I) | 90 828.00 | | | 90 828.00 |
DS Convertible Bond Issues | 491 100.00 | | | 491 100.00 |
DX Trade payables and related accounts | 9 666.00 | | | 9 666.00 |
EC TOTAL (IV) | 500 766.00 | | | 500 766.00 |
EE Grand total (I to V) | 591 595.00 | | | 591 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 072.00 | |
GF Total Operating Expenses (II) | | | 8 072.00 | |
GG - OPERATING RESULT (I - II) | | | -8 072.00 | |
GR Interest and similar expenses | | | 1 100.00 | |
GU Total financial expenses (VI) | | | 1 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 172.00 | | | 9 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 172.00 | | | -9 172.00 |
| |
| 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 | | | 300 100.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 300 100.00 | |
I4 DECREASES Grand Total | | | 300 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 300 100.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 611.00 | 1 611.00 | | 1 611.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 200.00 | 4 200.00 | | 4 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 811.00 | 5 811.00 | | 5 811.00 |
| |
| 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) | 8 055.00 | | | 8 055.00 |
ST Other accounts | 17.00 | | | 17.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 072.00 | | | 8 072.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
