| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 3 393.00 | 3 393.00 | | 3 393.00 |
BZ Other receivables | 800.00 | 800.00 | | 800.00 |
CF Cash and cash equivalents | 1 382.00 | | 1 382.00 | 1 382.00 |
CJ TOTAL (II) | 5 575.00 | 4 193.00 | 1 382.00 | 5 575.00 |
CO Grand total (0 to V) | 5 575.00 | 4 193.00 | 1 382.00 | 5 575.00 |
CR Shares due in more than one year | 4 193.00 | | | 4 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DE Statutory or contractual reserves | 612.00 | 612.00 | | 612.00 |
DG Other reserves | 84 580.00 | 84 580.00 | | 84 580.00 |
DH Retained earnings | -771 699.00 | -770 571.00 | | -771 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -546.00 | -1 128.00 | | -546.00 |
DL TOTAL (I) | -645 802.00 | -645 257.00 | | -645 802.00 |
DP Provisions for Risks | 6 000.00 | 6 000.00 | | 6 000.00 |
DR TOTAL (IV) | 6 000.00 | 6 000.00 | | 6 000.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 33.00 | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 641 063.00 | 641 063.00 | | 641 063.00 |
EA Other liabilities | 101.00 | 101.00 | | 101.00 |
EC TOTAL (IV) | 641 185.00 | 641 197.00 | | 641 185.00 |
EE Grand total (I to V) | 1 382.00 | 1 940.00 | | 1 382.00 |
EG Accrued income and payables due within one year | 641 185.00 | 641 197.00 | | 641 185.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | 33.00 | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 546.00 | |
GF Total Operating Expenses (II) | | | 546.00 | |
GG - OPERATING RESULT (I - II) | | | -546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 546.00 | 1 128.00 | | 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -546.00 | -1 128.00 | | -546.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 000.00 | | | 6 000.00 |
6T Receivables | 3 393.00 | | | 3 393.00 |
6X Other provisions for depreciation | 800.00 | | | 800.00 |
7B Total provisions for depreciation | 4 193.00 | | | 4 193.00 |
7C Grand total | 10 193.00 | | | 10 193.00 |
| |
| 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 | 641 063.00 | 641 063.00 | | 641 063.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101.00 | 101.00 | | 101.00 |
VA Doubtful or disputed receivables | 3 393.00 | | | 3 393.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 800.00 | | | 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 193.00 | | 4 193.00 | 4 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 641 185.00 | 641 185.00 | | 641 185.00 |
| |
| 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) | 174.00 | 691.00 | | 174.00 |
ST Other accounts | 372.00 | 437.00 | | 372.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 546.00 | 1 128.00 | | 546.00 |
