| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 832 088.00 | | 2 832 088.00 | 2 832 088.00 |
BZ Other receivables | 1 252 526.00 | | 1 252 526.00 | 1 252 526.00 |
CF Cash and cash equivalents | 11 852.00 | | 11 852.00 | 11 852.00 |
CJ TOTAL (II) | 1 264 378.00 | | 1 264 378.00 | 1 264 378.00 |
CO Grand total (0 to V) | 4 096 466.00 | | 4 096 466.00 | 4 096 466.00 |
CU Other investments | 2 832 088.00 | | 2 832 088.00 | 2 832 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 691 950.00 | | | 691 950.00 |
DD Legal reserve (1) | 69 195.00 | | | 69 195.00 |
DG Other reserves | 2 389 948.00 | | | 2 389 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 662.00 | | | -11 662.00 |
DL TOTAL (I) | 3 139 431.00 | | | 3 139 431.00 |
DV Miscellaneous Loans and Financial Debts (4) | 950 734.00 | | | 950 734.00 |
DX Trade payables and related accounts | 6 300.00 | | | 6 300.00 |
EC TOTAL (IV) | 957 034.00 | | | 957 034.00 |
EE Grand total (I to V) | 4 096 466.00 | | | 4 096 466.00 |
EG Accrued income and payables due within one year | 157 034.00 | | | 157 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 323.00 | |
GF Total Operating Expenses (II) | | | 23 323.00 | |
GG - OPERATING RESULT (I - II) | | | -23 323.00 | |
GL Other interest and similar income | | | 15 061.00 | |
GP Total financial income (V) | | | 15 061.00 | |
GR Interest and similar expenses | | | 9 231.00 | |
GU Total financial expenses (VI) | | | 9 231.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 830.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 831.00 | | | -5 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 061.00 | | | 15 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 723.00 | | | 26 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 662.00 | | | -11 662.00 |
| |
| 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 | 2 832 088.00 | | | 2 832 088.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 832 088.00 | |
I4 DECREASES Grand Total | | | 2 832 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 832 088.00 | | | 2 832 088.00 |
| |
| 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 | 6 300.00 | 6 300.00 | | 6 300.00 |
VC Group and associates | 904 053.00 | | | 904 053.00 |
VI Group and Associates | 950 734.00 | 950 734.00 | | 950 734.00 |
VM Income taxes | 348 473.00 | | | 348 473.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 252 526.00 | 1 252 526.00 | | 1 252 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 957 034.00 | 957 034.00 | | 957 034.00 |
| |
| 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) | 7 062.00 | | | 7 062.00 |
ST Other accounts | 16 261.00 | | | 16 261.00 |
ZE Dividends | 250 000.00 | | | 250 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 323.00 | | | 23 323.00 |
