| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BZ Other receivables | 173 014.00 | | 173 014.00 | 173 014.00 |
CF Cash and cash equivalents | 1 422.00 | | 1 422.00 | 1 422.00 |
CJ TOTAL (II) | 174 436.00 | | 174 436.00 | 174 436.00 |
CO Grand total (0 to V) | 174 536.00 | | 174 536.00 | 174 536.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -37 346.00 | -36 901.00 | | -37 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 781.00 | -445.00 | | -5 781.00 |
DL TOTAL (I) | 56 872.00 | 62 653.00 | | 56 872.00 |
DS Convertible Bond Issues | 116 500.00 | 110 500.00 | | 116 500.00 |
DX Trade payables and related accounts | 1 164.00 | 1 164.00 | | 1 164.00 |
DY Tax and social security liabilities | | 275.00 | | |
EC TOTAL (IV) | 117 664.00 | 111 939.00 | | 117 664.00 |
EE Grand total (I to V) | 174 536.00 | 174 593.00 | | 174 536.00 |
EG Accrued income and payables due within one year | 117 664.00 | 111 939.00 | | 117 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 026.00 | |
FX Taxes, duties, and similar payments | | | -275.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 751.00 | |
GG - OPERATING RESULT (I - II) | | | -751.00 | |
GL Other interest and similar income | | | 970.00 | |
GP Total financial income (V) | | | 970.00 | |
GR Interest and similar expenses | | | 6 000.00 | |
GU Total financial expenses (VI) | | | 6 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 970.00 | 970.00 | | 970.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 751.00 | 1 415.00 | | 6 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 781.00 | -445.00 | | -5 781.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 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 | 116 500.00 | 116 500.00 | | 116 500.00 |
8B Suppliers and Related Accounts | 1 164.00 | 1 164.00 | | 1 164.00 |
VB VAT | 4 869.00 | | | 4 869.00 |
VC Group and associates | 168 145.00 | | | 168 145.00 |
VJ Loans taken out during the year | 6 000.00 | | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 014.00 | 173 014.00 | | 173 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 664.00 | 117 664.00 | | 117 664.00 |
| |
| 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) | 1 020.00 | 1 017.00 | | 1 020.00 |
ST Other accounts | 6.00 | | | 6.00 |
YW Business tax | -275.00 | 39 800.00 | | -275.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -275.00 | 398.00 | | -275.00 |
YZ Total deductible VAT on goods and services | 253.00 | 136.00 | | 253.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 026.00 | 1 017.00 | | 1 026.00 |
