| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 224 225.00 | | 1 224 225.00 | 1 224 225.00 |
BZ Other receivables | 285 746.00 | | 285 746.00 | 285 746.00 |
CF Cash and cash equivalents | 13 973.00 | | 13 973.00 | 13 973.00 |
CJ TOTAL (II) | 299 719.00 | | 299 719.00 | 299 719.00 |
CO Grand total (0 to V) | 1 523 944.00 | | 1 523 944.00 | 1 523 944.00 |
CU Other investments | 1 224 225.00 | | 1 224 225.00 | 1 224 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -729 496.00 | -699 339.00 | | -729 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 690.00 | -30 157.00 | | -21 690.00 |
DL TOTAL (I) | -749 186.00 | -727 496.00 | | -749 186.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 262 281.00 | 2 228 848.00 | | 2 262 281.00 |
DX Trade payables and related accounts | 352.00 | 352.00 | | 352.00 |
DY Tax and social security liabilities | 10 497.00 | | | 10 497.00 |
EC TOTAL (IV) | 2 273 131.00 | 2 229 201.00 | | 2 273 131.00 |
EE Grand total (I to V) | 1 523 944.00 | 1 501 704.00 | | 1 523 944.00 |
EG Accrued income and payables due within one year | 2 273 131.00 | 2 229 201.00 | | 2 273 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 925.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 001.00 | |
GG - OPERATING RESULT (I - II) | | | -3 001.00 | |
GR Interest and similar expenses | | | 33 432.00 | |
GU Total financial expenses (VI) | | | 33 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -14 744.00 | -5 419.00 | | -14 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 690.00 | 30 157.00 | | 21 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 690.00 | -30 157.00 | | -21 690.00 |
| |
| 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 | 1 224 225.00 | | | 1 224 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 224 225.00 | |
I4 DECREASES Grand Total | | | 1 224 225.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 224 225.00 | | | 1 224 225.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 262 281.00 | 2 262 281.00 | | 2 262 281.00 |
8B Suppliers and Related Accounts | 352.00 | 352.00 | | 352.00 |
8E Income Taxes | 10 497.00 | 10 497.00 | | 10 497.00 |
VC Group and associates | 285 746.00 | 285 746.00 | | 285 746.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 285 746.00 | 285 746.00 | | 285 746.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 273 131.00 | 2 273 131.00 | | 2 273 131.00 |
| |
| 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) | 1 782.00 | | | 1 782.00 |
ST Other accounts | 229.00 | | | 229.00 |
XQ Rental, rental and co-ownership charges | 914.00 | | | 914.00 |
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 | 2 925.00 | | | 2 925.00 |
