| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 819.00 | 819.00 | | 819.00 |
BH Other financial assets | 3 672.00 | | 3 672.00 | 3 672.00 |
BJ TOTAL (I) | 20 955.00 | 819.00 | 20 136.00 | 20 955.00 |
BZ Other receivables | 1 043 721.00 | 588 523.00 | 455 198.00 | 1 043 721.00 |
CF Cash and cash equivalents | 6 746.00 | | 6 746.00 | 6 746.00 |
CJ TOTAL (II) | 1 050 466.00 | 588 523.00 | 461 943.00 | 1 050 466.00 |
CO Grand total (0 to V) | 1 071 421.00 | 589 341.00 | 482 080.00 | 1 071 421.00 |
CU Other investments | 16 464.00 | | 16 464.00 | 16 464.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DH Retained earnings | 42 801.00 | -3 158.00 | | 42 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 439.00 | 45 959.00 | | -46 439.00 |
DL TOTAL (I) | 11 607.00 | 58 046.00 | | 11 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 361 923.00 | 369 493.00 | | 361 923.00 |
DX Trade payables and related accounts | 9 361.00 | 9 278.00 | | 9 361.00 |
DY Tax and social security liabilities | 96.00 | 1 065.00 | | 96.00 |
EA Other liabilities | 99 092.00 | 99 092.00 | | 99 092.00 |
EC TOTAL (IV) | 470 472.00 | 478 928.00 | | 470 472.00 |
EE Grand total (I to V) | 482 080.00 | 536 974.00 | | 482 080.00 |
EG Accrued income and payables due within one year | 470 472.00 | | | 470 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 819.00 | | 22 819.00 | 22 819.00 |
FJ Net sales | 22 819.00 | | 22 819.00 | 22 819.00 |
FR Total operating income (I) | | | 22 819.00 | |
FU Purchases of raw materials and other supplies | | | 5 123.00 | |
FW Other purchases and external expenses | | | 28 829.00 | |
FX Taxes, duties, and similar payments | | | 109.00 | |
GF Total Operating Expenses (II) | | | 34 061.00 | |
GG - OPERATING RESULT (I - II) | | | -11 242.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 652.00 | |
GP Total financial income (V) | | | 23 652.00 | |
GR Interest and similar expenses | | | 58 849.00 | |
GU Total financial expenses (VI) | | | 58 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 12 495.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 472.00 | 92 403.00 | | 46 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 910.00 | 46 445.00 | | 92 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 439.00 | 45 959.00 | | -46 439.00 |
| |
| 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 | 20 955.00 | | | 20 955.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 136.00 | |
I4 DECREASES Grand Total | | | 20 955.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 819.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 819.00 | | | 819.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 136.00 | | | 20 136.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 819.00 | | | 819.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 819.00 | | | 819.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 588 523.00 | | | 588 523.00 |
7B Total provisions for depreciation | 588 523.00 | | | 588 523.00 |
7C Grand total | 588 523.00 | | | 588 523.00 |
| |
| 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 | 9 361.00 | 9 361.00 | | 9 361.00 |
8K Other liabilities (including liabilities related to repo transactions) | 99 092.00 | 99 092.00 | | 99 092.00 |
UT Other financial assets | 3 672.00 | | | 3 672.00 |
VB VAT | 9 238.00 | | | 9 238.00 |
VC Group and associates | 1 012 921.00 | | | 1 012 921.00 |
VI Group and Associates | 361 923.00 | 361 923.00 | | 361 923.00 |
VM Income taxes | 16 968.00 | | | 16 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 96.00 | 96.00 | | 96.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 593.00 | | | 4 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 047 392.00 | 1 043 721.00 | 3 672.00 | 1 047 392.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 470 472.00 | 470 472.00 | | 470 472.00 |
| |
| 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) | 19 750.00 | | | 19 750.00 |
ST Other accounts | 9 079.00 | | | 9 079.00 |
YW Business tax | 109.00 | | | 109.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 109.00 | | | 109.00 |
YY Amount of VAT collected | 4 560.00 | | | 4 560.00 |
YZ Total deductible VAT on goods and services | 7 340.00 | | | 7 340.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 829.00 | | | 28 829.00 |
