| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 10 000.00 | 10 000.00 | | 10 000.00 |
BJ TOTAL (I) | 10 000.00 | 10 000.00 | | 10 000.00 |
BZ Other receivables | 6 149.00 | 6 048.00 | 101.00 | 6 149.00 |
CF Cash and cash equivalents | 27 871.00 | | 27 871.00 | 27 871.00 |
CJ TOTAL (II) | 34 020.00 | 6 048.00 | 27 972.00 | 34 020.00 |
CO Grand total (0 to V) | 44 020.00 | 16 048.00 | 27 972.00 | 44 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 195.00 | 195.00 | | 195.00 |
DH Retained earnings | -608 438.00 | -607 155.00 | | -608 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 646.00 | -1 283.00 | | -1 646.00 |
DL TOTAL (I) | -569 889.00 | -568 242.00 | | -569 889.00 |
DX Trade payables and related accounts | 248 208.00 | 248 108.00 | | 248 208.00 |
EA Other liabilities | 349 652.00 | 348 280.00 | | 349 652.00 |
EC TOTAL (IV) | 597 861.00 | 596 388.00 | | 597 861.00 |
EE Grand total (I to V) | 27 972.00 | 28 146.00 | | 27 972.00 |
EG Accrued income and payables due within one year | 597 861.00 | 596 388.00 | | 597 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 767.00 | |
GF Total Operating Expenses (II) | | | 1 767.00 | |
GG - OPERATING RESULT (I - II) | | | -1 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 121.00 | | | 121.00 |
HD Total exceptional income (VII) | 121.00 | | | 121.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 121.00 | | | 121.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121.00 | | | 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 767.00 | 1 283.00 | | 1 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 646.00 | -1 283.00 | | -1 646.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 10 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 10 000.00 | | | 10 000.00 |
6X Other provisions for depreciation | 6 047.00 | | | 6 047.00 |
7B Total provisions for depreciation | 16 047.00 | | | 16 047.00 |
7C Grand total | 16 047.00 | | | 16 047.00 |
| |
| 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 | 248 208.00 | 248 208.00 | | 248 208.00 |
UT Other financial assets | 10 000.00 | 10 000.00 | | 10 000.00 |
VI Group and Associates | 349 652.00 | 349 652.00 | | 349 652.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 149.00 | 6 149.00 | | 6 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 149.00 | 16 149.00 | | 16 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 597 861.00 | 597 861.00 | | 597 861.00 |
| |
| 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) | 1 452.00 | | | 1 452.00 |
ST Other accounts | 316.00 | | | 316.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 767.00 | | | 1 767.00 |
