| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 1.00 | |
AF Concessions, Patents and Similar Rights | | | 1.00 | |
BJ TOTAL (I) | 1 435 265.00 | | 1 435 265.00 | 1 435 265.00 |
BZ Other receivables | 3 188 967.00 | | 3 188 967.00 | 3 188 967.00 |
CF Cash and cash equivalents | 13 330.00 | | 13 330.00 | 13 330.00 |
CJ TOTAL (II) | 3 202 297.00 | | 3 202 297.00 | 3 202 297.00 |
CO Grand total (0 to V) | 4 637 562.00 | | 4 637 562.00 | 4 637 562.00 |
CU Other investments | 1 435 265.00 | | 1 435 265.00 | 1 435 265.00 |
CX Development or Research and Development Expenses | | | 1.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -277 179.00 | -149 150.00 | | -277 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -158 455.00 | -128 029.00 | | -158 455.00 |
DL TOTAL (I) | -385 634.00 | -227 179.00 | | -385 634.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | 32.00 | | 53.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 022 543.00 | 4 901 008.00 | | 5 022 543.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
EC TOTAL (IV) | 5 023 196.00 | 4 901 640.00 | | 5 023 196.00 |
EE Grand total (I to V) | 4 637 562.00 | 4 674 461.00 | | 4 637 562.00 |
EG Accrued income and payables due within one year | 5 025 400.00 | 4 901 640.00 | | 5 025 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 309.00 | |
GF Total Operating Expenses (II) | | | 1 310.00 | |
GG - OPERATING RESULT (I - II) | | | -1 310.00 | |
GL Other interest and similar income | | | 46 438.00 | |
GP Total financial income (V) | | | 46 438.00 | |
GR Interest and similar expenses | | | 70 186.00 | |
GU Total financial expenses (VI) | | | 70 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 747.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 133 398.00 | 102 100.00 | | 133 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 438.00 | 52 932.00 | | 46 438.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 894.00 | 180 961.00 | | 204 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -158 455.00 | -128 029.00 | | -158 455.00 |
| |
| 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 | 1 435 265.00 | | | 1 435 265.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 435 265.00 | |
I4 DECREASES Grand Total | | | 1 435 265.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 435 265.00 | | | 1 435 265.00 |
| |
| 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 | 3 188 967.00 | 3 188 967.00 | | 3 188 967.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VI Group and Associates | 5 024 747.00 | 5 024 747.00 | | 5 024 747.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 188 967.00 | 3 188 967.00 | | 3 188 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 025 400.00 | 5 025 400.00 | | 5 025 400.00 |
| |
| 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) | 895.00 | 1 462.00 | | 895.00 |
ST Other accounts | 414.00 | 194.00 | | 414.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 309.00 | 1 656.00 | | 1 309.00 |
