| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 400 000.00 | 5 400 000.00 | | 5 400 000.00 |
CF Cash and cash equivalents | 2 005.00 | | 2 005.00 | 2 005.00 |
CJ TOTAL (II) | 2 005.00 | | 2 005.00 | 2 005.00 |
CO Grand total (0 to V) | 5 402 005.00 | 5 400 000.00 | 2 005.00 | 5 402 005.00 |
CU Other investments | 5 400 000.00 | 5 400 000.00 | | 5 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -4 134 319.00 | | | -4 134 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 285 966.00 | | | -1 285 966.00 |
DL TOTAL (I) | -5 409 286.00 | | | -5 409 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 407 000.00 | | | 5 407 000.00 |
DX Trade payables and related accounts | 4 291.00 | | | 4 291.00 |
EC TOTAL (IV) | 5 411 291.00 | | | 5 411 291.00 |
EE Grand total (I to V) | 2 005.00 | | | 2 005.00 |
EG Accrued income and payables due within one year | 5 411 291.00 | | | 5 411 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 861.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 5 986.00 | |
GG - OPERATING RESULT (I - II) | | | -5 986.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 277 000.00 | |
GR Interest and similar expenses | | | 2 980.00 | |
GU Total financial expenses (VI) | | | 1 279 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 279 980.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 285 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 285 966.00 | | | 1 285 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 285 966.00 | | | -1 285 966.00 |
| |
| 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 | 5 400 000.00 | | | 5 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 400 000.00 | |
I4 DECREASES Grand Total | | | 5 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 400 000.00 | | | 5 400 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 4 123 000.00 | 1 277 000.00 | | 4 123 000.00 |
7C Grand total | 4 123 000.00 | 1 277 000.00 | | 4 123 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 277 000.00 | | |
| |
| 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 | 4 291.00 | 4 291.00 | | 4 291.00 |
VI Group and Associates | 5 407 000.00 | 5 407 000.00 | | 5 407 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 411 291.00 | 5 411 291.00 | | 5 411 291.00 |
| |
| 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) | 5 215.00 | | | 5 215.00 |
ST Other accounts | 646.00 | | | 646.00 |
YW Business tax | 125.00 | | | 125.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 125.00 | | | 125.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 861.00 | | | 5 861.00 |
