| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 927 728.00 | 29 667.00 | 3 898 062.00 | 3 927 728.00 |
BX Customers and related accounts | 97 176.00 | | 97 176.00 | 97 176.00 |
BZ Other receivables | 108.00 | | 108.00 | 108.00 |
CF Cash and cash equivalents | 15 318.00 | | 15 318.00 | 15 318.00 |
CJ TOTAL (II) | 112 602.00 | | 112 602.00 | 112 602.00 |
CO Grand total (0 to V) | 4 040 330.00 | 29 667.00 | 4 010 663.00 | 4 040 330.00 |
CU Other investments | 3 927 728.00 | 29 667.00 | 3 898 062.00 | 3 927 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 780 175.00 | | | 3 780 175.00 |
DH Retained earnings | -13.00 | | | -13.00 |
DL TOTAL (I) | 3 780 162.00 | | | 3 780 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168 093.00 | | | 168 093.00 |
DX Trade payables and related accounts | 62 408.00 | | | 62 408.00 |
EC TOTAL (IV) | 230 501.00 | | | 230 501.00 |
EE Grand total (I to V) | 4 010 663.00 | | | 4 010 663.00 |
EG Accrued income and payables due within one year | 62 408.00 | | | 62 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41 322.00 | |
FR Total operating income (I) | | | 41 322.00 | |
FW Other purchases and external expenses | | | 41 129.00 | |
FX Taxes, duties, and similar payments | | | 193.00 | |
GF Total Operating Expenses (II) | | | 41 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 41 322.00 | | | 41 322.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 322.00 | | | 41 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 322.00 | | | 41 322.00 |
| |
| 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 | 3 927 728.00 | | | 3 927 728.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 927 728.00 | |
I4 DECREASES Grand Total | | | 3 927 728.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 927 728.00 | | | 3 927 728.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 29 668.00 | | | 29 668.00 |
7C Grand total | 29 668.00 | | | 29 668.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 62 408.00 | 62 408.00 | | 62 408.00 |
UX Other trade receivables | 97 176.00 | | 97 176.00 | 97 176.00 |
VC Group and associates | 108.00 | 108.00 | | 108.00 |
VI Group and Associates | 168 093.00 | | 168 093.00 | 168 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 284.00 | 108.00 | 97 176.00 | 97 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 501.00 | 62 408.00 | 168 093.00 | 230 501.00 |
| |
| 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) | 12 125.00 | | | 12 125.00 |
ST Other accounts | 2 842.00 | | | 2 842.00 |
YT Subcontracting | 26 162.00 | | | 26 162.00 |
YW Business tax | 193.00 | | | 193.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 193.00 | | | 193.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 129.00 | | | 41 129.00 |
