| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 635.00 | 2 635.00 | | 2 635.00 |
BB Receivables related to investments | 72 015.00 | | 72 015.00 | 72 015.00 |
BJ TOTAL (I) | 75 665.00 | 2 635.00 | 73 030.00 | 75 665.00 |
BZ Other receivables | 1 023.00 | | 1 023.00 | 1 023.00 |
CF Cash and cash equivalents | 197.00 | | 197.00 | 197.00 |
CJ TOTAL (II) | 1 219.00 | | 1 219.00 | 1 219.00 |
CO Grand total (0 to V) | 76 884.00 | 2 635.00 | 74 249.00 | 76 884.00 |
CU Other investments | 1 015.00 | | 1 015.00 | 1 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | -27 725.00 | | | -27 725.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 182.00 | | | -1 182.00 |
DL TOTAL (I) | -21 285.00 | | | -21 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 174.00 | | | 95 174.00 |
DX Trade payables and related accounts | 360.00 | | | 360.00 |
EC TOTAL (IV) | 95 534.00 | | | 95 534.00 |
EE Grand total (I to V) | 74 249.00 | | | 74 249.00 |
EG Accrued income and payables due within one year | 95 534.00 | | | 95 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 15.00 | |
FW Other purchases and external expenses | | | 1 021.00 | |
FX Taxes, duties, and similar payments | | | 176.00 | |
GF Total Operating Expenses (II) | | | 1 197.00 | |
GG - OPERATING RESULT (I - II) | | | -1 182.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 182.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15.00 | | | 15.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 197.00 | | | 1 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 182.00 | | | -1 182.00 |
| |
| 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 | 73 650.00 | | 2 015.00 | 73 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 73 030.00 | |
I4 DECREASES Grand Total | | | 75 665.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 635.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 635.00 | | | 2 635.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 015.00 | | 2 015.00 | 71 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 635.00 | | | 2 635.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 635.00 | | | 2 635.00 |
| |
| 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 | 360.00 | 360.00 | | 360.00 |
UL Receivables related to investments | 72 015.00 | | | 72 015.00 |
VB VAT | 1 023.00 | | | 1 023.00 |
VI Group and Associates | 95 174.00 | 95 174.00 | | 95 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 038.00 | 1 023.00 | 72 015.00 | 73 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 534.00 | 95 534.00 | | 95 534.00 |
| |
| 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 | 30.00 | | | 30.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 343.00 | | | 343.00 |
ST Other accounts | 629.00 | | | 629.00 |
XQ Rental, rental and co-ownership charges | 49.00 | | | 49.00 |
YW Business tax | 146.00 | | | 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 176.00 | | | 176.00 |
YZ Total deductible VAT on goods and services | 129.00 | | | 129.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 021.00 | | | 1 021.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
