| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 564.00 | | 564.00 | 564.00 |
BJ TOTAL (I) | 122 523.00 | | 122 523.00 | 122 523.00 |
BZ Other receivables | 397 656.00 | | 397 656.00 | 397 656.00 |
CF Cash and cash equivalents | 1 994.00 | | 1 994.00 | 1 994.00 |
CJ TOTAL (II) | 399 650.00 | | 399 650.00 | 399 650.00 |
CO Grand total (0 to V) | 522 173.00 | | 522 173.00 | 522 173.00 |
CU Other investments | 121 959.00 | | 121 959.00 | 121 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DB Share, merger, contribution premiums, etc. | 185 991.00 | | | 185 991.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DG Other reserves | 287 017.00 | | | 287 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -108.00 | | | -108.00 |
DL TOTAL (I) | 514 824.00 | | | 514 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240.00 | | | 240.00 |
DX Trade payables and related accounts | 7 109.00 | | | 7 109.00 |
EC TOTAL (IV) | 7 349.00 | | | 7 349.00 |
EE Grand total (I to V) | 522 173.00 | | | 522 173.00 |
EG Accrued income and payables due within one year | 7 349.00 | | | 7 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 586.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GE Other Expenses | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 3 756.00 | |
GG - OPERATING RESULT (I - II) | | | -3 756.00 | |
GL Other interest and similar income | | | 3 648.00 | |
GP Total financial income (V) | | | 3 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 000.00 | | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 648.00 | | | 3 648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 756.00 | | | 3 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -108.00 | | | -108.00 |
| |
| 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 | 122 523.00 | | | 122 523.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122 523.00 | |
I4 DECREASES Grand Total | | | 122 523.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 523.00 | | | 122 523.00 |
| |
| 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 | 7 109.00 | 7 109.00 | | 7 109.00 |
VB VAT | 1 777.00 | | | 1 777.00 |
VI Group and Associates | 240.00 | 240.00 | | 240.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 395 879.00 | | | 395 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 397 656.00 | 397 656.00 | | 397 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 349.00 | 7 349.00 | | 7 349.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 170.00 | | | 170.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 500.00 | | | 2 500.00 |
ST Other accounts | 86.00 | | | 86.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 170.00 | | | 170.00 |
YZ Total deductible VAT on goods and services | 600.00 | | | 600.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 586.00 | | | 2 586.00 |
