| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 472 756.00 | | 4 472 756.00 | 4 472 756.00 |
BZ Other receivables | 2 021.00 | | 2 021.00 | 2 021.00 |
CF Cash and cash equivalents | 22 132.00 | | 22 132.00 | 22 132.00 |
CJ TOTAL (II) | 24 153.00 | | 24 153.00 | 24 153.00 |
CO Grand total (0 to V) | 4 496 910.00 | | 4 496 910.00 | 4 496 910.00 |
CU Other investments | 4 472 756.00 | | 4 472 756.00 | 4 472 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 375 730.00 | | | 4 375 730.00 |
DB Share, merger, contribution premiums, etc. | 87 514.00 | | | 87 514.00 |
DH Retained earnings | -4 398.00 | | | -4 398.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -555.00 | | | -555.00 |
DK Regulated provisions | 3 764.00 | | | 3 764.00 |
DL TOTAL (I) | 4 462 054.00 | | | 4 462 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | | | 30 000.00 |
DX Trade payables and related accounts | 4 856.00 | | | 4 856.00 |
EC TOTAL (IV) | 34 856.00 | | | 34 856.00 |
EE Grand total (I to V) | 4 496 910.00 | | | 4 496 910.00 |
EG Accrued income and payables due within one year | 34 856.00 | | | 34 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 500.00 | | 6 500.00 | 6 500.00 |
FJ Net sales | 6 500.00 | | 6 500.00 | 6 500.00 |
FR Total operating income (I) | | | 6 500.00 | |
FW Other purchases and external expenses | | | 5 077.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 153.00 | |
GG - OPERATING RESULT (I - II) | | | 1 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 347.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 903.00 | | | 1 903.00 |
HH Total exceptional expenses (VIII) | 1 903.00 | | | 1 903.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 903.00 | | | -1 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 500.00 | | | 6 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 056.00 | | | 7 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -555.00 | | | -555.00 |
| |
| 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 | 4 472 756.00 | | | 4 472 756.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 472 756.00 | |
I4 DECREASES Grand Total | | | 4 472 756.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 472 756.00 | | | 4 472 756.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 861.00 | 1 903.00 | | 1 861.00 |
7C Grand total | 1 861.00 | 1 903.00 | | 1 861.00 |
UJ - Exceptional | | 1 903.00 | | |
| |
| 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 | 4 856.00 | 4 856.00 | | 4 856.00 |
VB VAT | 2 021.00 | | | 2 021.00 |
VI Group and Associates | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 021.00 | 2 021.00 | | 2 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 856.00 | 34 856.00 | | 34 856.00 |
| |
| 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) | 5 048.00 | | | 5 048.00 |
ST Other accounts | 28.00 | | | 28.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
YY Amount of VAT collected | 1 300.00 | | | 1 300.00 |
YZ Total deductible VAT on goods and services | 998.00 | | | 998.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 077.00 | | | 5 077.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
