| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 726 775.00 | | 726 775.00 | 726 775.00 |
CF Cash and cash equivalents | 13 694.00 | | 13 694.00 | 13 694.00 |
CJ TOTAL (II) | 13 694.00 | | 13 694.00 | 13 694.00 |
CO Grand total (0 to V) | 740 470.00 | | 740 470.00 | 740 470.00 |
CU Other investments | 726 775.00 | | 726 775.00 | 726 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 589.00 | | | -36 589.00 |
DK Regulated provisions | 11 941.00 | | | 11 941.00 |
DL TOTAL (I) | -14 648.00 | | | -14 648.00 |
DU Loans and Debts from Credit Institutions (3) | 485 280.00 | | | 485 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 268 038.00 | | | 268 038.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 755 118.00 | | | 755 118.00 |
EE Grand total (I to V) | 740 470.00 | | | 740 470.00 |
EG Accrued income and payables due within one year | 298 445.00 | | | 298 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 544.00 | |
GF Total Operating Expenses (II) | | | 19 544.00 | |
GG - OPERATING RESULT (I - II) | | | -19 544.00 | |
GL Other interest and similar income | | | 352.00 | |
GP Total financial income (V) | | | 352.00 | |
GR Interest and similar expenses | | | 5 456.00 | |
GU Total financial expenses (VI) | | | 5 456.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 941.00 | | | 11 941.00 |
HH Total exceptional expenses (VIII) | 11 941.00 | | | 11 941.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 941.00 | | | -11 941.00 |
HL TOTAL REVENUE (I + III + V + VII) | 352.00 | | | 352.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 942.00 | | | 36 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 589.00 | | | -36 589.00 |
| |
| 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 | | | 726 775.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 726 775.00 | |
I4 DECREASES Grand Total | | | 726 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 726 775.00 | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VH Loans with a maturity of more than one year at origin | 485 280.00 | 28 607.00 | 166 152.00 | 485 280.00 |
VI Group and Associates | 268 038.00 | 268 038.00 | | 268 038.00 |
VJ Loans taken out during the year | 480 000.00 | | | 480 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 755 118.00 | 298 446.00 | 166 152.00 | 755 118.00 |
| |
| 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) | 11 612.00 | | | 11 612.00 |
ST Other accounts | 7 932.00 | | | 7 932.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 544.00 | | | 19 544.00 |
