| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 518 682.00 | | 518 682.00 | 518 682.00 |
BZ Other receivables | 14 925.00 | | 14 925.00 | 14 925.00 |
CF Cash and cash equivalents | 122.00 | | 122.00 | 122.00 |
CJ TOTAL (II) | 15 047.00 | | 15 047.00 | 15 047.00 |
CO Grand total (0 to V) | 533 729.00 | | 533 729.00 | 533 729.00 |
CU Other investments | 518 682.00 | | 518 682.00 | 518 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | | | 250 000.00 |
DD Legal reserve (1) | 6 667.00 | | | 6 667.00 |
DG Other reserves | 126 670.00 | | | 126 670.00 |
DH Retained earnings | -4 964.00 | | | -4 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 144.00 | | | -2 144.00 |
DK Regulated provisions | 8 684.00 | | | 8 684.00 |
DL TOTAL (I) | 384 913.00 | | | 384 913.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 920.00 | | | 146 920.00 |
DX Trade payables and related accounts | 1 896.00 | | | 1 896.00 |
EC TOTAL (IV) | 148 816.00 | | | 148 816.00 |
EE Grand total (I to V) | 533 729.00 | | | 533 729.00 |
EG Accrued income and payables due within one year | 37 116.00 | | | 37 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 982.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 2 144.00 | |
GG - OPERATING RESULT (I - II) | | | -2 144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 144.00 | | | 2 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 144.00 | | | -2 144.00 |
| |
| 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 | 518 682.00 | | | 518 682.00 |
I3 DECREASES Total Financial Fixed Assets | | | 518 682.00 | |
I4 DECREASES Grand Total | | | 518 682.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 518 682.00 | | | 518 682.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 684.00 | | | 8 684.00 |
7C Grand total | 8 684.00 | | | 8 684.00 |
| |
| 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 | 1 896.00 | 1 896.00 | | 1 896.00 |
VI Group and Associates | 146 920.00 | 35 220.00 | 111 700.00 | 146 920.00 |
VM Income taxes | 14 925.00 | | | 14 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 925.00 | 14 925.00 | | 14 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 816.00 | 37 116.00 | 111 700.00 | 148 816.00 |
| |
| 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) | 1 896.00 | | | 1 896.00 |
ST Other accounts | 86.00 | | | 86.00 |
YW Business tax | 162.00 | | | 162.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 162.00 | | | 162.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 982.00 | | | 1 982.00 |
