| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 271 897.00 | | 2 271 897.00 | 2 271 897.00 |
BZ Other receivables | 254 000.00 | | 254 000.00 | 254 000.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 189 610.00 | | 189 610.00 | 189 610.00 |
CJ TOTAL (II) | 543 610.00 | | 543 610.00 | 543 610.00 |
CO Grand total (0 to V) | 2 815 507.00 | | 2 815 507.00 | 2 815 507.00 |
CR Shares due in more than one year | 254 000.00 | | | 254 000.00 |
CU Other investments | 2 271 897.00 | | 2 271 897.00 | 2 271 897.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 203 519.00 | 203 519.00 | | 203 519.00 |
DD Legal reserve (1) | 20 352.00 | 20 352.00 | | 20 352.00 |
DG Other reserves | 2 572 188.00 | 2 598 717.00 | | 2 572 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 820.00 | -26 529.00 | | -29 820.00 |
DL TOTAL (I) | 2 766 239.00 | 2 796 059.00 | | 2 766 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 166.00 | 43 166.00 | | 43 166.00 |
DX Trade payables and related accounts | 2 640.00 | 2 862.00 | | 2 640.00 |
DY Tax and social security liabilities | 3 448.00 | 4 690.00 | | 3 448.00 |
EA Other liabilities | 14.00 | 14.00 | | 14.00 |
EC TOTAL (IV) | 49 268.00 | 50 732.00 | | 49 268.00 |
EE Grand total (I to V) | 2 815 507.00 | 2 846 791.00 | | 2 815 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 146.00 | |
FX Taxes, duties, and similar payments | | | 295.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 8 442.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 30 885.00 | |
GG - OPERATING RESULT (I - II) | | | -30 884.00 | |
GL Other interest and similar income | | | 1 064.00 | |
GP Total financial income (V) | | | 1 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 473.00 | | |
HD Total exceptional income (VII) | | 1 473.00 | | |
HE Exceptional expenses on management operations | | 193.00 | | |
HH Total exceptional expenses (VIII) | | 193.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 280.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 065.00 | 5 230.00 | | 1 065.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 885.00 | 31 759.00 | | 30 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 820.00 | -26 529.00 | | -29 820.00 |
| |
| 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 | 2 271 897.00 | | | 2 271 897.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 271 897.00 | |
I4 DECREASES Grand Total | | | 2 271 897.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 271 897.00 | | | 2 271 897.00 |
| |
| 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 | 2 640.00 | 2 640.00 | | 2 640.00 |
8C Staff and Related Accounts | 1 057.00 | 1 057.00 | | 1 057.00 |
8D Social Security and Other Social Organizations | 2 391.00 | 2 391.00 | | 2 391.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14.00 | 14.00 | | 14.00 |
VC Group and associates | 254 000.00 | | 254 000.00 | 254 000.00 |
VI Group and Associates | 43 166.00 | 43 166.00 | | 43 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 000.00 | | 254 000.00 | 254 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 268.00 | 49 268.00 | | 49 268.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 295.00 | 286.00 | | 295.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 634.00 | 4 177.00 | | 3 634.00 |
ST Other accounts | 513.00 | 708.00 | | 513.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 295.00 | 286.00 | | 295.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 146.00 | 4 884.00 | | 4 146.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
