| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 000 000.00 | | 7 000 000.00 | 7 000 000.00 |
BV Advances and down payments on orders | 330.00 | | 330.00 | 330.00 |
CF Cash and cash equivalents | 263.00 | | 263.00 | 263.00 |
CJ TOTAL (II) | 593.00 | | 593.00 | 593.00 |
CO Grand total (0 to V) | 7 000 593.00 | | 7 000 593.00 | 7 000 593.00 |
CU Other investments | 7 000 000.00 | | 7 000 000.00 | 7 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 618 001.00 | | | 5 618 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 942.00 | | | -103 942.00 |
DL TOTAL (I) | 5 514 058.00 | | | 5 514 058.00 |
DT Other Bond Issues | 1 470 978.00 | | | 1 470 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 473.00 | | | 11 473.00 |
DX Trade payables and related accounts | 4 084.00 | | | 4 084.00 |
EC TOTAL (IV) | 1 486 535.00 | | | 1 486 535.00 |
EE Grand total (I to V) | 7 000 593.00 | | | 7 000 593.00 |
EG Accrued income and payables due within one year | 15 557.00 | | | 15 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 491.00 | |
GF Total Operating Expenses (II) | | | 14 491.00 | |
GG - OPERATING RESULT (I - II) | | | -14 491.00 | |
GR Interest and similar expenses | | | 89 451.00 | |
GU Total financial expenses (VI) | | | 89 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -103 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 942.00 | | | 103 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 942.00 | | | -103 942.00 |
| |
| 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 | | | 7 000 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 7 000 000.00 | |
I4 DECREASES Grand Total | | | 7 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7 000 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 470 978.00 | | | 1 470 978.00 |
8B Suppliers and Related Accounts | 4 084.00 | 4 084.00 | | 4 084.00 |
VI Group and Associates | 11 473.00 | 11 473.00 | | 11 473.00 |
VJ Loans taken out during the year | 1 451 100.00 | | | 1 451 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 486 535.00 | 15 557.00 | | 1 486 535.00 |
| |
| 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) | 12 555.00 | | | 12 555.00 |
ST Other accounts | 371.00 | | | 371.00 |
XQ Rental, rental and co-ownership charges | 1 564.00 | | | 1 564.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 491.00 | | | 14 491.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
