| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 250 515.00 | | 250 515.00 | 250 515.00 |
BZ Other receivables | 267 580.00 | | 267 580.00 | 267 580.00 |
CF Cash and cash equivalents | 1 195.00 | | 1 195.00 | 1 195.00 |
CJ TOTAL (II) | 268 775.00 | | 268 775.00 | 268 775.00 |
CO Grand total (0 to V) | 519 290.00 | | 519 290.00 | 519 290.00 |
CU Other investments | 250 500.00 | | 250 500.00 | 250 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | | | 450 000.00 |
DH Retained earnings | -6 571.00 | | | -6 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 453.00 | | | -3 453.00 |
DL TOTAL (I) | 439 975.00 | | | 439 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | | | 30 000.00 |
DX Trade payables and related accounts | 2 832.00 | | | 2 832.00 |
EA Other liabilities | 46 483.00 | | | 46 483.00 |
EC TOTAL (IV) | 79 315.00 | | | 79 315.00 |
EE Grand total (I to V) | 519 290.00 | | | 519 290.00 |
EG Accrued income and payables due within one year | 79 315.00 | | | 79 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 669.00 | |
GF Total Operating Expenses (II) | | | 3 669.00 | |
GG - OPERATING RESULT (I - II) | | | -3 669.00 | |
GL Other interest and similar income | | | 3 168.00 | |
GP Total financial income (V) | | | 3 168.00 | |
GR Interest and similar expenses | | | 120.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 832.00 | | | 2 832.00 |
HH Total exceptional expenses (VIII) | 2 832.00 | | | 2 832.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 832.00 | | | -2 832.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 168.00 | | | 3 168.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 621.00 | | | 6 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 453.00 | | | -3 453.00 |
| |
| 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 | 220 515.00 | | 30 000.00 | 220 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 515.00 | |
I4 DECREASES Grand Total | | | 250 515.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 515.00 | | 30 000.00 | 220 515.00 |
| |
| 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 | 2 832.00 | 2 832.00 | | 2 832.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 483.00 | 46 483.00 | | 46 483.00 |
VC Group and associates | 143 213.00 | | | 143 213.00 |
VI Group and Associates | 30 000.00 | 30 000.00 | | 30 000.00 |
VM Income taxes | 9 367.00 | | | 9 367.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 115 000.00 | | | 115 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 267 580.00 | 267 580.00 | | 267 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 315.00 | 79 315.00 | | 79 315.00 |
| |
| 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) | 3 516.00 | | | 3 516.00 |
ST Other accounts | 153.00 | | | 153.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 669.00 | | | 3 669.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
