| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 520 130.00 | | 520 130.00 | 520 130.00 |
CF Cash and cash equivalents | 15 244.00 | | 15 244.00 | 15 244.00 |
CJ TOTAL (II) | 15 244.00 | | 15 244.00 | 15 244.00 |
CO Grand total (0 to V) | 535 374.00 | | 535 374.00 | 535 374.00 |
CU Other investments | 520 130.00 | | 520 130.00 | 520 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DH Retained earnings | -506 199.00 | | | -506 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 276.00 | | | -68 276.00 |
DK Regulated provisions | 185 988.00 | | | 185 988.00 |
DL TOTAL (I) | -288 488.00 | | | -288 488.00 |
DS Convertible Bond Issues | 801 112.00 | | | 801 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 131.00 | | | 1 131.00 |
DX Trade payables and related accounts | 4 952.00 | | | 4 952.00 |
EA Other liabilities | 16 666.00 | | | 16 666.00 |
EC TOTAL (IV) | 823 862.00 | | | 823 862.00 |
EE Grand total (I to V) | 535 374.00 | | | 535 374.00 |
EG Accrued income and payables due within one year | 823 862.00 | | | 823 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 016.00 | |
GF Total Operating Expenses (II) | | | 8 016.00 | |
GG - OPERATING RESULT (I - II) | | | -8 016.00 | |
GR Interest and similar expenses | | | 30 812.00 | |
GU Total financial expenses (VI) | | | 30 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 29 448.00 | | | 29 448.00 |
HH Total exceptional expenses (VIII) | 29 448.00 | | | 29 448.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 448.00 | | | -29 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 276.00 | | | 68 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 276.00 | | | -68 276.00 |
| |
| 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 | 520 130.00 | | | 520 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 520 130.00 | |
I4 DECREASES Grand Total | | | 520 130.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 520 130.00 | | | 520 130.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 156 540.00 | 29 448.00 | | 156 540.00 |
7C Grand total | 156 540.00 | 29 448.00 | | 156 540.00 |
UJ - Exceptional | | 29 448.00 | | |
| |
| 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 | 801 112.00 | 801 112.00 | | 801 112.00 |
8B Suppliers and Related Accounts | 4 952.00 | 4 952.00 | | 4 952.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 666.00 | 16 666.00 | | 16 666.00 |
VI Group and Associates | 1 131.00 | 1 131.00 | | 1 131.00 |
VK Loans repaid during the year | -30 557.00 | | | -30 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 823 862.00 | 823 862.00 | | 823 862.00 |
| |
| 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) | 6 875.00 | | | 6 875.00 |
ST Other accounts | 1 140.00 | | | 1 140.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 016.00 | | | 8 016.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
