| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 475 747.00 | | 475 747.00 | 475 747.00 |
BZ Other receivables | 51 362.00 | | 51 362.00 | 51 362.00 |
CF Cash and cash equivalents | 24 716.00 | | 24 716.00 | 24 716.00 |
CJ TOTAL (II) | 76 079.00 | | 76 079.00 | 76 079.00 |
CO Grand total (0 to V) | 551 827.00 | | 551 827.00 | 551 827.00 |
CU Other investments | 475 747.00 | | 475 747.00 | 475 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 400.00 | | | 8 400.00 |
DD Legal reserve (1) | 840.00 | | | 840.00 |
DG Other reserves | 510 700.00 | | | 510 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 150.00 | | | -3 150.00 |
DK Regulated provisions | 26 142.00 | | | 26 142.00 |
DL TOTAL (I) | 542 932.00 | | | 542 932.00 |
DX Trade payables and related accounts | 8 816.00 | | | 8 816.00 |
DY Tax and social security liabilities | 78.00 | | | 78.00 |
EC TOTAL (IV) | 8 894.00 | | | 8 894.00 |
EE Grand total (I to V) | 551 827.00 | | | 551 827.00 |
EG Accrued income and payables due within one year | 8 894.00 | | | 8 894.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 807.00 | |
FX Taxes, duties, and similar payments | | | 140.00 | |
FY Salaries and Wages | | | 8 207.00 | |
GF Total Operating Expenses (II) | | | 9 155.00 | |
GG - OPERATING RESULT (I - II) | | | -9 155.00 | |
GL Other interest and similar income | | | 790.00 | |
GP Total financial income (V) | | | 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 5 214.00 | | | 5 214.00 |
HD Total exceptional income (VII) | 5 214.00 | | | 5 214.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 214.00 | | | 5 214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 004.00 | | | 6 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 155.00 | | | 9 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 150.00 | | | -3 150.00 |
| |
| 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 | 475 747.00 | | | 475 747.00 |
I4 DECREASES Grand Total | | | 475 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 475 747.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 475 747.00 | | | 475 747.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 31 356.00 | | 5 214.00 | 31 356.00 |
7C Grand total | 31 356.00 | | 5 214.00 | 31 356.00 |
UJ - Exceptional | | | 5 214.00 | |
| |
| 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 | 8 816.00 | 8 816.00 | | 8 816.00 |
VC Group and associates | 51 362.00 | | | 51 362.00 |
VQ Other Taxes, Duties, and Similar Debts | 78.00 | 78.00 | | 78.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 362.00 | 51 362.00 | | 51 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 894.00 | 8 894.00 | | 8 894.00 |
| |
| 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) | 699.00 | | | 699.00 |
ST Other accounts | 108.00 | | | 108.00 |
YW Business tax | 140.00 | | | 140.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 140.00 | | | 140.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 807.00 | | | 807.00 |
