| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 720.00 | 1 720.00 | | 1 720.00 |
BJ TOTAL (I) | 682 780.00 | 1 720.00 | 681 061.00 | 682 780.00 |
BX Customers and related accounts | 58 816.00 | | 58 816.00 | 58 816.00 |
BZ Other receivables | 7 166.00 | | 7 166.00 | 7 166.00 |
CF Cash and cash equivalents | 5 173.00 | | 5 173.00 | 5 173.00 |
CJ TOTAL (II) | 71 155.00 | | 71 155.00 | 71 155.00 |
CO Grand total (0 to V) | 753 936.00 | 1 720.00 | 752 216.00 | 753 936.00 |
CU Other investments | 681 061.00 | | 681 061.00 | 681 061.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 101 407.00 | | | 101 407.00 |
DH Retained earnings | 316 278.00 | | | 316 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 771.00 | | | -4 771.00 |
DL TOTAL (I) | 421 299.00 | | | 421 299.00 |
DU Loans and Debts from Credit Institutions (3) | 69.00 | | | 69.00 |
DV Miscellaneous Loans and Financial Debts (4) | 295 400.00 | | | 295 400.00 |
DX Trade payables and related accounts | 22 069.00 | | | 22 069.00 |
DY Tax and social security liabilities | 9 639.00 | | | 9 639.00 |
EA Other liabilities | 3 741.00 | | | 3 741.00 |
EC TOTAL (IV) | 330 917.00 | | | 330 917.00 |
EE Grand total (I to V) | 752 216.00 | | | 752 216.00 |
EG Accrued income and payables due within one year | 330 917.00 | | | 330 917.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 69.00 | | | 69.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 339.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 4 339.00 | |
GG - OPERATING RESULT (I - II) | | | -4 339.00 | |
GR Interest and similar expenses | | | 432.00 | |
GU Total financial expenses (VI) | | | 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 771.00 | | | 4 771.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 771.00 | | | -4 771.00 |
| |
| 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 | 682 780.00 | | | 682 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 681 061.00 | |
I4 DECREASES Grand Total | | | 682 780.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 720.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 720.00 | | | 1 720.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 681 061.00 | | | 681 061.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 720.00 | | | 1 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 720.00 | | | 1 720.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 72 980.00 | 72 980.00 | | 72 980.00 |
8B Suppliers and Related Accounts | 22 069.00 | 22 069.00 | | 22 069.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 741.00 | 3 741.00 | | 3 741.00 |
UX Other trade receivables | 58 816.00 | | | 58 816.00 |
VB VAT | 7 166.00 | | | 7 166.00 |
VG Loans with a maturity of up to one year at origin | 69.00 | 69.00 | | 69.00 |
VI Group and Associates | 222 420.00 | 222 420.00 | | 222 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 982.00 | 65 982.00 | | 65 982.00 |
VW VAT | 9 639.00 | 9 639.00 | | 9 639.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330 917.00 | 330 917.00 | | 330 917.00 |
| |
| 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) | 144.00 | | | 144.00 |
ST Other accounts | 597.00 | | | 597.00 |
XQ Rental, rental and co-ownership charges | 3 741.00 | | | 3 741.00 |
YZ Total deductible VAT on goods and services | 119.00 | | | 119.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 339.00 | | | 4 339.00 |
