| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 923 877.00 | 7 410.00 | 916 467.00 | 923 877.00 |
BZ Other receivables | 197 049.00 | | 197 049.00 | 197 049.00 |
CF Cash and cash equivalents | 1 804.00 | | 1 804.00 | 1 804.00 |
CJ TOTAL (II) | 198 853.00 | | 198 853.00 | 198 853.00 |
CO Grand total (0 to V) | 1 122 730.00 | 7 410.00 | 1 115 320.00 | 1 122 730.00 |
CU Other investments | 923 877.00 | 7 410.00 | 916 467.00 | 923 877.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | 7 800.00 | | 7 800.00 |
DD Legal reserve (1) | 780.00 | 780.00 | | 780.00 |
DH Retained earnings | 42 419.00 | 51 538.00 | | 42 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 828.00 | -9 119.00 | | -2 828.00 |
DL TOTAL (I) | 48 171.00 | 50 999.00 | | 48 171.00 |
DU Loans and Debts from Credit Institutions (3) | 96 751.00 | | | 96 751.00 |
DV Miscellaneous Loans and Financial Debts (4) | 874 575.00 | 35 343.00 | | 874 575.00 |
DX Trade payables and related accounts | 600.00 | 4 530.00 | | 600.00 |
DY Tax and social security liabilities | 140.00 | 116.00 | | 140.00 |
EA Other liabilities | 95 083.00 | 100 316.00 | | 95 083.00 |
EC TOTAL (IV) | 1 067 148.00 | 140 304.00 | | 1 067 148.00 |
EE Grand total (I to V) | 1 115 320.00 | 191 303.00 | | 1 115 320.00 |
EG Accrued income and payables due within one year | 990 015.00 | 140 304.00 | | 990 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 369.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 548.00 | |
GG - OPERATING RESULT (I - II) | | | -2 548.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 279.00 | |
GU Total financial expenses (VI) | | | 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 233.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 828.00 | 19 352.00 | | 2 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 828.00 | -9 119.00 | | -2 828.00 |
| |
| 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 | 8 877.00 | | 915 000.00 | 8 877.00 |
I3 DECREASES Total Financial Fixed Assets | | | 923 877.00 | |
I4 DECREASES Grand Total | | | 923 877.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 877.00 | | 915 000.00 | 8 877.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 7 410.00 | | | 7 410.00 |
7C Grand total | 7 410.00 | | | 7 410.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 71.00 | 71.00 | | 71.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95 083.00 | 95 083.00 | | 95 083.00 |
VC Group and associates | 193 822.00 | | | 193 822.00 |
VH Loans with a maturity of more than one year at origin | 96 751.00 | 19 617.00 | 77 134.00 | 96 751.00 |
VI Group and Associates | 874 505.00 | 874 505.00 | | 874 505.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 3 249.00 | | | 3 249.00 |
VM Income taxes | 1 465.00 | | | 1 465.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 762.00 | | | 1 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 049.00 | 197 049.00 | | 197 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 067 148.00 | 990 015.00 | 77 134.00 | 1 067 148.00 |
| |
| 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) | 2 118.00 | 9 643.00 | | 2 118.00 |
ST Other accounts | 252.00 | 9 554.00 | | 252.00 |
YW Business tax | 179.00 | 154.00 | | 179.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 179.00 | 154.00 | | 179.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 369.00 | 19 197.00 | | 2 369.00 |
ZR Subsidiaries and equity interests | 1.00 | 1.00 | | 1.00 |
