| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 715 738.00 | | 1 715 738.00 | 1 715 738.00 |
CF Cash and cash equivalents | 37 435.00 | | 37 435.00 | 37 435.00 |
CJ TOTAL (II) | 37 435.00 | | 37 435.00 | 37 435.00 |
CO Grand total (0 to V) | 1 753 173.00 | | 1 753 173.00 | 1 753 173.00 |
CU Other investments | 1 715 738.00 | | 1 715 738.00 | 1 715 738.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 525 000.00 | | | 525 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 233.00 | | | -38 233.00 |
DL TOTAL (I) | 486 767.00 | | | 486 767.00 |
DS Convertible Bond Issues | 736.00 | | | 736.00 |
DU Loans and Debts from Credit Institutions (3) | 1 250 000.00 | | | 1 250 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 5 670.00 | | | 5 670.00 |
EC TOTAL (IV) | 1 266 406.00 | | | 1 266 406.00 |
EE Grand total (I to V) | 1 753 173.00 | | | 1 753 173.00 |
EG Accrued income and payables due within one year | 16 406.00 | | | 16 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 139.00 | |
FR Total operating income (I) | | | 139.00 | |
FW Other purchases and external expenses | | | 25 204.00 | |
GF Total Operating Expenses (II) | | | 25 204.00 | |
GG - OPERATING RESULT (I - II) | | | -25 066.00 | |
GR Interest and similar expenses | | | 13 167.00 | |
GU Total financial expenses (VI) | | | 13 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 139.00 | | | 139.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 371.00 | | | 38 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 233.00 | | | -38 233.00 |
| |
| 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 | | | 1 715 738.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 715 738.00 | |
I4 DECREASES Grand Total | | | 1 715 738.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 715 738.00 | |
| |
| 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 | 736.00 | 736.00 | | 736.00 |
8B Suppliers and Related Accounts | 5 670.00 | 5 670.00 | | 5 670.00 |
VH Loans with a maturity of more than one year at origin | 1 250 000.00 | 89 981.00 | 403 033.00 | 1 250 000.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VJ Loans taken out during the year | 1 250 000.00 | | | 1 250 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 266 406.00 | 106 387.00 | 403 033.00 | 1 266 406.00 |
| |
| 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) | 17 970.00 | | | 17 970.00 |
ST Other accounts | 7 234.00 | | | 7 234.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 204.00 | | | 25 204.00 |
