| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 698.00 | | 12 698.00 | 12 698.00 |
BZ Other receivables | 249 607.00 | | 249 607.00 | 249 607.00 |
CF Cash and cash equivalents | 15 642.00 | | 15 642.00 | 15 642.00 |
CJ TOTAL (II) | 265 249.00 | | 265 249.00 | 265 249.00 |
CO Grand total (0 to V) | 277 947.00 | | 277 947.00 | 277 947.00 |
CU Other investments | 12 698.00 | | 12 698.00 | 12 698.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 161 321.00 | 161 321.00 | | 161 321.00 |
DH Retained earnings | -1 761.00 | -2 457.00 | | -1 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 318.00 | 695.00 | | -5 318.00 |
DL TOTAL (I) | 236 741.00 | 242 060.00 | | 236 741.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 500.00 | 24 300.00 | | 31 500.00 |
DX Trade payables and related accounts | 7 707.00 | 1 200.00 | | 7 707.00 |
EA Other liabilities | 1 998.00 | 1 998.00 | | 1 998.00 |
EC TOTAL (IV) | 41 205.00 | 27 498.00 | | 41 205.00 |
EE Grand total (I to V) | 277 947.00 | 269 558.00 | | 277 947.00 |
EG Accrued income and payables due within one year | 41 205.00 | 27 498.00 | | 41 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 747.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 6 893.00 | |
GG - OPERATING RESULT (I - II) | | | -6 893.00 | |
GL Other interest and similar income | | | 1 575.00 | |
GP Total financial income (V) | | | 1 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 575.00 | 1 994.00 | | 1 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 893.00 | 1 299.00 | | 6 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 318.00 | 695.00 | | -5 318.00 |
| |
| 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 | 12 698.00 | | | 12 698.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 698.00 | |
I4 DECREASES Grand Total | | | 12 698.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 698.00 | | | 12 698.00 |
| |
| 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 | 7 707.00 | 7 707.00 | | 7 707.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 998.00 | 1 998.00 | | 1 998.00 |
VB VAT | 538.00 | | | 538.00 |
VC Group and associates | 249 069.00 | | | 249 069.00 |
VI Group and Associates | 31 500.00 | 31 500.00 | | 31 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 249 607.00 | 249 607.00 | | 249 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 205.00 | 41 205.00 | | 41 205.00 |
| |
| 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) | 1 436.00 | 1 000.00 | | 1 436.00 |
ST Other accounts | 5 311.00 | 152.00 | | 5 311.00 |
YW Business tax | 146.00 | 147.00 | | 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146.00 | 147.00 | | 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 747.00 | 1 152.00 | | 6 747.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
