| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 180.00 | | 180.00 | 180.00 |
BJ TOTAL (I) | 3 323 335.00 | | 3 323 335.00 | 3 323 335.00 |
BZ Other receivables | 24 263.00 | | 24 263.00 | 24 263.00 |
CD Marketable securities | 3 757.00 | | 3 757.00 | 3 757.00 |
CF Cash and cash equivalents | 4 016.00 | | 4 016.00 | 4 016.00 |
CJ TOTAL (II) | 32 036.00 | | 32 036.00 | 32 036.00 |
CO Grand total (0 to V) | 3 355 371.00 | | 3 355 371.00 | 3 355 371.00 |
CU Other investments | 3 323 155.00 | | 3 323 155.00 | 3 323 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 714 400.00 | | | 714 400.00 |
DB Share, merger, contribution premiums, etc. | 310 601.00 | | | 310 601.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DH Retained earnings | 2 324 397.00 | | | 2 324 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 499.00 | | | -13 499.00 |
DL TOTAL (I) | 3 339 711.00 | | | 3 339 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | | | 15 000.00 |
DX Trade payables and related accounts | 660.00 | | | 660.00 |
EC TOTAL (IV) | 15 660.00 | | | 15 660.00 |
EE Grand total (I to V) | 3 355 371.00 | | | 3 355 371.00 |
EG Accrued income and payables due within one year | 15 660.00 | | | 15 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 3 000.00 | | 3 000.00 | 3 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 001.00 | |
FW Other purchases and external expenses | | | 16 422.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 500.00 | |
GG - OPERATING RESULT (I - II) | | | -13 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 001.00 | | | 3 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 500.00 | | | 16 500.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 499.00 | | | -13 499.00 |
| |
| 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 | 3 323 335.00 | | | 3 323 335.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 323 335.00 | |
I4 DECREASES Grand Total | | | 3 323 335.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 323 335.00 | | | 3 323 335.00 |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
UT Other financial assets | 180.00 | | 180.00 | 180.00 |
VB VAT | 24 262.00 | 24 262.00 | | 24 262.00 |
VI Group and Associates | 15 000.00 | 15 000.00 | | 15 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 442.00 | 24 263.00 | 180.00 | 24 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 660.00 | 15 660.00 | | 15 660.00 |
| |
| 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) | 15 661.00 | | | 15 661.00 |
ST Other accounts | 161.00 | | | 161.00 |
XQ Rental, rental and co-ownership charges | 600.00 | | | 600.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 422.00 | | | 16 422.00 |
