| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 17 488.00 | 6 995.00 | 10 493.00 | 17 488.00 |
BJ TOTAL (I) | 1 917 888.00 | 6 995.00 | 1 910 893.00 | 1 917 888.00 |
BZ Other receivables | 2 494 843.00 | | 2 494 843.00 | 2 494 843.00 |
CF Cash and cash equivalents | 33.00 | | 33.00 | 33.00 |
CJ TOTAL (II) | 2 494 876.00 | | 2 494 876.00 | 2 494 876.00 |
CO Grand total (0 to V) | 4 412 765.00 | 6 995.00 | 4 405 770.00 | 4 412 765.00 |
CR Shares due in more than one year | 800 000.00 | | | 800 000.00 |
CU Other investments | 1 900 400.00 | | 1 900 400.00 | 1 900 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 715 000.00 | | | 1 715 000.00 |
DH Retained earnings | -10 256.00 | | | -10 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 643.00 | | | -64 643.00 |
DL TOTAL (I) | 1 640 100.00 | | | 1 640 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 751 711.00 | | | 2 751 711.00 |
DX Trade payables and related accounts | 11 070.00 | | | 11 070.00 |
DY Tax and social security liabilities | 2 889.00 | | | 2 889.00 |
EC TOTAL (IV) | 2 765 670.00 | | | 2 765 670.00 |
EE Grand total (I to V) | 4 405 770.00 | | | 4 405 770.00 |
EG Accrued income and payables due within one year | 1 965 670.00 | | | 1 965 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 022.00 | |
FX Taxes, duties, and similar payments | | | 89.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 497.00 | |
GF Total Operating Expenses (II) | | | 9 609.00 | |
GG - OPERATING RESULT (I - II) | | | -9 609.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 487.00 | |
GP Total financial income (V) | | | 51 487.00 | |
GR Interest and similar expenses | | | 56 521.00 | |
GU Total financial expenses (VI) | | | 56 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 50 000.00 | | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 000.00 | | | 50 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50 000.00 | | | -50 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 487.00 | | | 51 487.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 130.00 | | | 116 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 643.00 | | | -64 643.00 |
| |
| 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 | 1 917 888.00 | | | 1 917 888.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 17 488.00 | | | 17 488.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 900 400.00 | |
I4 DECREASES Grand Total | | | 1 917 888.00 | |
IN DECREASES Start-up, development, or research expenses | | | 17 488.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 900 400.00 | | | 1 900 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 497.00 | 3 497.00 | | 3 497.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 497.00 | 3 497.00 | | 3 497.00 |
| |
| 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 | 11 070.00 | 11 070.00 | | 11 070.00 |
VC Group and associates | 2 323 444.00 | | | 2 323 444.00 |
VI Group and Associates | 2 751 711.00 | 1 951 711.00 | | 2 751 711.00 |
VM Income taxes | 119 912.00 | | | 119 912.00 |
VQ Other Taxes, Duties, and Similar Debts | 89.00 | 89.00 | | 89.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 51 487.00 | | | 51 487.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 494 843.00 | 1 694 843.00 | 800 000.00 | 2 494 843.00 |
VW VAT | 2 800.00 | 2 800.00 | | 2 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 765 670.00 | 1 965 670.00 | | 2 765 670.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 89.00 | | | 89.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 717.00 | | | 5 717.00 |
ST Other accounts | 304.00 | | | 304.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 89.00 | | | 89.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 022.00 | | | 6 022.00 |
