| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 32 573 058.00 | 16 748 194.00 | 15 824 864.00 | 32 573 058.00 |
BZ Other receivables | 45 000.00 | | 45 000.00 | 45 000.00 |
CF Cash and cash equivalents | 78 421.00 | | 78 421.00 | 78 421.00 |
CJ TOTAL (II) | 123 421.00 | | 123 421.00 | 123 421.00 |
CO Grand total (0 to V) | 32 696 479.00 | 16 748 194.00 | 15 948 285.00 | 32 696 479.00 |
CU Other investments | 32 573 058.00 | 16 748 194.00 | 15 824 864.00 | 32 573 058.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 623 066.00 | 10 623 066.00 | | 10 623 066.00 |
DH Retained earnings | 6 544 916.00 | 563 510.00 | | 6 544 916.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 234 998.00 | 5 981 406.00 | | -1 234 998.00 |
DL TOTAL (I) | 15 932 985.00 | 17 167 982.00 | | 15 932 985.00 |
DX Trade payables and related accounts | 15 300.00 | 15 626.00 | | 15 300.00 |
DY Tax and social security liabilities | | 150.00 | | |
EC TOTAL (IV) | 15 300.00 | 15 776.00 | | 15 300.00 |
EE Grand total (I to V) | 15 948 285.00 | 17 183 758.00 | | 15 948 285.00 |
EG Accrued income and payables due within one year | 15 300.00 | 15 776.00 | | 15 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 086.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GF Total Operating Expenses (II) | | | 27 235.00 | |
GG - OPERATING RESULT (I - II) | | | -27 235.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 1 252 763.00 | |
GU Total financial expenses (VI) | | | 1 252 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 252 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 279 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 45 000.00 | | | 45 000.00 |
HD Total exceptional income (VII) | 45 000.00 | | | 45 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 45 000.00 | | | 45 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 6 016 459.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 279 998.00 | 35 053.00 | | 1 279 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 234 998.00 | 5 981 406.00 | | -1 234 998.00 |
| |
| 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 | 32 573 058.00 | | | 32 573 058.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 573 058.00 | |
I4 DECREASES Grand Total | | | 32 573 058.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 573 058.00 | | | 32 573 058.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 15 495 431.00 | 1 252 763.00 | | 15 495 431.00 |
7C Grand total | 15 495 431.00 | 1 252 763.00 | | 15 495 431.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 252 763.00 | | |
| |
| 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 | 15 300.00 | 15 300.00 | | 15 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45 000.00 | | | 45 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 000.00 | 45 000.00 | | 45 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 300.00 | 15 300.00 | | 15 300.00 |
| |
| 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) | 21 691.00 | 29 154.00 | | 21 691.00 |
ST Other accounts | 5 394.00 | 5 749.00 | | 5 394.00 |
YW Business tax | 149.00 | 150.00 | | 149.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 149.00 | 150.00 | | 149.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 086.00 | 34 903.00 | | 27 086.00 |
