| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 516 876.00 | | 5 516 876.00 | 5 516 876.00 |
BZ Other receivables | 4 271 106.00 | | 4 271 106.00 | 4 271 106.00 |
CF Cash and cash equivalents | 36 808.00 | | 36 808.00 | 36 808.00 |
CJ TOTAL (II) | 4 307 914.00 | | 4 307 914.00 | 4 307 914.00 |
CO Grand total (0 to V) | 9 824 790.00 | | 9 824 790.00 | 9 824 790.00 |
CU Other investments | 5 516 876.00 | | 5 516 876.00 | 5 516 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -332.00 | | | -332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -380 166.00 | -332.00 | | -380 166.00 |
DL TOTAL (I) | -343 498.00 | 36 668.00 | | -343 498.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | | | 53.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 167 634.00 | 535 482.00 | | 10 167 634.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 10 168 287.00 | 535 482.00 | | 10 168 287.00 |
EE Grand total (I to V) | 9 824 790.00 | 572 150.00 | | 9 824 790.00 |
EG Accrued income and payables due within one year | 10 168 287.00 | 535 482.00 | | 10 168 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 137 189.00 | |
FX Taxes, duties, and similar payments | | | 164 957.00 | |
GF Total Operating Expenses (II) | | | 302 146.00 | |
GG - OPERATING RESULT (I - II) | | | -302 146.00 | |
GL Other interest and similar income | | | 45 371.00 | |
GP Total financial income (V) | | | 45 371.00 | |
GR Interest and similar expenses | | | 123 391.00 | |
GU Total financial expenses (VI) | | | 123 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -78 020.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -380 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 371.00 | | | 45 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 425 537.00 | 332.00 | | 425 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -380 166.00 | -332.00 | | -380 166.00 |
| |
| 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 | | | 5 516 876.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 516 876.00 | |
I4 DECREASES Grand Total | | | 5 516 876.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 516 876.00 | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VC Group and associates | 4 271 106.00 | | | 4 271 106.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VI Group and Associates | 10 167 634.00 | 10 167 634.00 | | 10 167 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 271 106.00 | 4 271 106.00 | | 4 271 106.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 168 287.00 | 10 168 287.00 | | 10 168 287.00 |
| |
| 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 | 164 829.00 | | | 164 829.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 137 072.00 | | | 137 072.00 |
ST Other accounts | 117.00 | 332.00 | | 117.00 |
YW Business tax | 128.00 | | | 128.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 164 957.00 | | | 164 957.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 137 189.00 | 332.00 | | 137 189.00 |
