| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 922 143.00 | 1 431 021.00 | 1 491 122.00 | 2 922 143.00 |
CO Grand total (0 to V) | 2 922 143.00 | 1 431 021.00 | 1 491 122.00 | 2 922 143.00 |
CU Other investments | 2 922 143.00 | 1 431 021.00 | 1 491 122.00 | 2 922 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 500.00 | 38 500.00 | | 38 500.00 |
DD Legal reserve (1) | 3 850.00 | 3 850.00 | | 3 850.00 |
DG Other reserves | 1 111 933.00 | 1 111 933.00 | | 1 111 933.00 |
DH Retained earnings | 68 935.00 | 98 016.00 | | 68 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 461 168.00 | -29 081.00 | | -1 461 168.00 |
DL TOTAL (I) | -237 950.00 | 1 223 217.00 | | -237 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 724 968.00 | 1 696 510.00 | | 1 724 968.00 |
DX Trade payables and related accounts | 4 104.00 | 2 415.00 | | 4 104.00 |
EC TOTAL (IV) | 1 729 072.00 | 1 698 925.00 | | 1 729 072.00 |
EE Grand total (I to V) | 1 491 122.00 | 2 922 143.00 | | 1 491 122.00 |
EG Accrued income and payables due within one year | 1 729 072.00 | 1 698 925.00 | | 1 729 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 080.00 | |
GF Total Operating Expenses (II) | | | 4 080.00 | |
GG - OPERATING RESULT (I - II) | | | -4 080.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 431 021.00 | |
GR Interest and similar expenses | | | 26 067.00 | |
GU Total financial expenses (VI) | | | 1 457 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 457 088.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 461 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 66.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 461 168.00 | 29 147.00 | | 1 461 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 461 168.00 | -29 081.00 | | -1 461 168.00 |
| |
| 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 | 2 922 143.00 | | | 2 922 143.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 922 143.00 | |
I4 DECREASES Grand Total | | | 2 922 143.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 922 143.00 | | | 2 922 143.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 1 431 021.00 | | |
7C Grand total | | 1 431 021.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 431 021.00 | | |
| |
| 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 | 4 104.00 | 4 104.00 | | 4 104.00 |
VI Group and Associates | 1 724 968.00 | 1 724 968.00 | | 1 724 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 729 072.00 | 1 729 072.00 | | 1 729 072.00 |
| |
| 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) | 4 080.00 | 3 536.00 | | 4 080.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 080.00 | 3 536.00 | | 4 080.00 |
