| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 4 703.00 | | 4 703.00 | 4 703.00 |
CJ TOTAL (II) | 4 853.00 | | 4 853.00 | 4 853.00 |
CO Grand total (0 to V) | 4 853.00 | | 4 853.00 | 4 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 342 070.00 | 2 342 070.00 | | 2 342 070.00 |
DD Legal reserve (1) | 187 550.00 | 187 550.00 | | 187 550.00 |
DG Other reserves | 145 100.00 | 145 100.00 | | 145 100.00 |
DH Retained earnings | -14 626 346.00 | -14 440 195.00 | | -14 626 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -150 094.00 | -186 150.00 | | -150 094.00 |
DL TOTAL (I) | -12 101 720.00 | -11 951 626.00 | | -12 101 720.00 |
DX Trade payables and related accounts | 16 590.00 | 2 200.00 | | 16 590.00 |
EA Other liabilities | 12 089 982.00 | 11 949 453.00 | | 12 089 982.00 |
EC TOTAL (IV) | 12 106 573.00 | 11 951 653.00 | | 12 106 573.00 |
EE Grand total (I to V) | 4 853.00 | 27.00 | | 4 853.00 |
EG Accrued income and payables due within one year | 12 106 573.00 | 11 951 653.00 | | 12 106 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 956.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
GF Total Operating Expenses (II) | | | 17 136.00 | |
GG - OPERATING RESULT (I - II) | | | -17 136.00 | |
GR Interest and similar expenses | | | 132 529.00 | |
GU Total financial expenses (VI) | | | 132 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132 529.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -149 665.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 428.00 | | | 428.00 |
HH Total exceptional expenses (VIII) | 428.00 | | | 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -428.00 | | | -428.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 094.00 | 186 150.00 | | 150 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -150 094.00 | -186 150.00 | | -150 094.00 |
| |
| 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 | 16 590.00 | 16 590.00 | | 16 590.00 |
VI Group and Associates | 12 089 982.00 | 12 089 982.00 | | 12 089 982.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 150.00 | | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150.00 | 150.00 | | 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 106 573.00 | 12 106 573.00 | | 12 106 573.00 |
| |
| 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) | 2 505.00 | 2 923.00 | | 2 505.00 |
ST Other accounts | 520.00 | 693.00 | | 520.00 |
YT Subcontracting | 13 930.00 | 14 268.00 | | 13 930.00 |
YW Business tax | 180.00 | 178.00 | | 180.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 180.00 | 178.00 | | 180.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 956.00 | 17 885.00 | | 16 956.00 |
