| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 544 102.00 | | 6 544 102.00 | 6 544 102.00 |
CF Cash and cash equivalents | 41 507.00 | | 41 507.00 | 41 507.00 |
CJ TOTAL (II) | 41 507.00 | | 41 507.00 | 41 507.00 |
CO Grand total (0 to V) | 6 585 608.00 | | 6 585 608.00 | 6 585 608.00 |
CU Other investments | 6 544 102.00 | | 6 544 102.00 | 6 544 102.00 |
CX Development or Research and Development Expenses | | | 1.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 900 000.00 | | | 4 900 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DH Retained earnings | 59 078.00 | | | 59 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -178 487.00 | | | -178 487.00 |
DL TOTAL (I) | 4 820 591.00 | | | 4 820 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 750 000.00 | | | 1 750 000.00 |
EA Other liabilities | 15 017.00 | | | 15 017.00 |
EC TOTAL (IV) | 1 765 017.00 | | | 1 765 017.00 |
EE Grand total (I to V) | 6 585 608.00 | | | 6 585 608.00 |
EG Accrued income and payables due within one year | 1 765 017.00 | | | 1 765 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 168 836.00 | |
FX Taxes, duties, and similar payments | | | 111.00 | |
GF Total Operating Expenses (II) | | | 168 947.00 | |
GG - OPERATING RESULT (I - II) | | | -168 947.00 | |
GO Net income from sales of marketable securities | | | 3 449.00 | |
GP Total financial income (V) | | | 3 449.00 | |
GR Interest and similar expenses | | | 12 569.00 | |
GU Total financial expenses (VI) | | | 12 569.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -178 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 420.00 | | | 420.00 |
HH Total exceptional expenses (VIII) | 420.00 | | | 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -420.00 | | | -420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 449.00 | | | 3 449.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 936.00 | | | 181 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -178 487.00 | | | -178 487.00 |
| |
| 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 | 3 844 522.00 | | 2 699 580.00 | 3 844 522.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 544 102.00 | |
I4 DECREASES Grand Total | | | 6 544 102.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 844 522.00 | | 2 699 580.00 | 3 844 522.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 15 017.00 | 15 017.00 | | 15 017.00 |
VI Group and Associates | 1 750 000.00 | 1 750 000.00 | | 1 750 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 765 017.00 | 1 765 017.00 | | 1 765 017.00 |
| |
| 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) | 165 729.00 | | | 165 729.00 |
ST Other accounts | 3 107.00 | | | 3 107.00 |
YW Business tax | 111.00 | | | 111.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 111.00 | | | 111.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 168 836.00 | | | 168 836.00 |
