| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 497.00 | | 2 497.00 | 2 497.00 |
BZ Other receivables | 905 871.00 | | 905 871.00 | 905 871.00 |
CF Cash and cash equivalents | 16 127.00 | | 16 127.00 | 16 127.00 |
CJ TOTAL (II) | 921 999.00 | | 921 999.00 | 921 999.00 |
CO Grand total (0 to V) | 924 496.00 | | 924 496.00 | 924 496.00 |
CU Other investments | 2 497.00 | | 2 497.00 | 2 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DH Retained earnings | -413 702.00 | | | -413 702.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 118.00 | | | -103 118.00 |
DL TOTAL (I) | -316 821.00 | | | -316 821.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 024 218.00 | | | 1 024 218.00 |
DX Trade payables and related accounts | 217 098.00 | | | 217 098.00 |
EC TOTAL (IV) | 1 241 317.00 | | | 1 241 317.00 |
EE Grand total (I to V) | 924 496.00 | | | 924 496.00 |
EG Accrued income and payables due within one year | 1 241 317.00 | | | 1 241 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 102 881.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GF Total Operating Expenses (II) | | | 103 091.00 | |
GG - OPERATING RESULT (I - II) | | | -103 091.00 | |
GI Supported loss or transferred profit (IV) | | | 26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -103 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 118.00 | | | 103 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 118.00 | | | -103 118.00 |
| |
| 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 | 398.00 | | 2 099.00 | 398.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 497.00 | |
I4 DECREASES Grand Total | | | 2 497.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 398.00 | | 2 099.00 | 398.00 |
| |
| 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 | 217 098.00 | 217 098.00 | | 217 098.00 |
VC Group and associates | 610 517.00 | | | 610 517.00 |
VI Group and Associates | 1 024 218.00 | 1 024 218.00 | | 1 024 218.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 295 354.00 | | | 295 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 905 871.00 | 905 871.00 | | 905 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 241 317.00 | 1 241 317.00 | | 1 241 317.00 |
| |
| 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) | 28 992.00 | | | 28 992.00 |
ST Other accounts | 20 039.00 | | | 20 039.00 |
XQ Rental, rental and co-ownership charges | 600.00 | | | 600.00 |
YT Subcontracting | 53 250.00 | | | 53 250.00 |
YW Business tax | 210.00 | | | 210.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 210.00 | | | 210.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 102 881.00 | | | 102 881.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
