| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 108 900.00 | | 108 900.00 | 108 900.00 |
BZ Other receivables | 34 992.00 | | 34 992.00 | 34 992.00 |
CF Cash and cash equivalents | 10 013.00 | | 10 013.00 | 10 013.00 |
CJ TOTAL (II) | 45 005.00 | | 45 005.00 | 45 005.00 |
CO Grand total (0 to V) | 153 905.00 | | 153 905.00 | 153 905.00 |
CU Other investments | 108 900.00 | | 108 900.00 | 108 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 000.00 | | | 19 000.00 |
DD Legal reserve (1) | 1 900.00 | | | 1 900.00 |
DG Other reserves | 94 157.00 | | | 94 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 438.00 | | | -1 438.00 |
DL TOTAL (I) | 113 620.00 | | | 113 620.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | | | 15.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 893.00 | | | 11 893.00 |
DX Trade payables and related accounts | 890.00 | | | 890.00 |
EA Other liabilities | 27 487.00 | | | 27 487.00 |
EC TOTAL (IV) | 40 286.00 | | | 40 286.00 |
EE Grand total (I to V) | 153 905.00 | | | 153 905.00 |
EG Accrued income and payables due within one year | 40 286.00 | | | 40 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 692.00 | |
GF Total Operating Expenses (II) | | | 1 692.00 | |
GG - OPERATING RESULT (I - II) | | | -1 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -254.00 | | | -254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 438.00 | | | 1 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 438.00 | | | -1 438.00 |
| |
| 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 | 108 900.00 | | | 108 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 108 900.00 | |
I4 DECREASES Grand Total | | | 108 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 108 900.00 | | | 108 900.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 890.00 | 890.00 | | 890.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 487.00 | 27 487.00 | | 27 487.00 |
VB VAT | 611.00 | | | 611.00 |
VH Loans with a maturity of more than one year at origin | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 11 893.00 | 11 893.00 | | 11 893.00 |
VM Income taxes | 34 381.00 | | | 34 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 992.00 | 34 992.00 | | 34 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 286.00 | 40 286.00 | | 40 286.00 |
| |
| 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) | 1 484.00 | | | 1 484.00 |
ST Other accounts | 208.00 | | | 208.00 |
YZ Total deductible VAT on goods and services | 293.00 | | | 293.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 692.00 | | | 1 692.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
