| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 320.00 | | 320.00 | 320.00 |
BJ TOTAL (I) | 396 767.00 | | 396 767.00 | 396 767.00 |
BZ Other receivables | 416 619.00 | | 416 619.00 | 416 619.00 |
CF Cash and cash equivalents | 124.00 | | 124.00 | 124.00 |
CJ TOTAL (II) | 416 743.00 | | 416 743.00 | 416 743.00 |
CO Grand total (0 to V) | 813 510.00 | | 813 510.00 | 813 510.00 |
CU Other investments | 396 447.00 | | 396 447.00 | 396 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 440.00 | | | 50 440.00 |
DD Legal reserve (1) | 7 413.00 | | | 7 413.00 |
DG Other reserves | 74 537.00 | | | 74 537.00 |
DH Retained earnings | 269 795.00 | | | 269 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 439.00 | | | -17 439.00 |
DL TOTAL (I) | 384 746.00 | | | 384 746.00 |
DU Loans and Debts from Credit Institutions (3) | 63.00 | | | 63.00 |
DV Miscellaneous Loans and Financial Debts (4) | 258 587.00 | | | 258 587.00 |
DX Trade payables and related accounts | 36 905.00 | | | 36 905.00 |
DY Tax and social security liabilities | 5 545.00 | | | 5 545.00 |
EA Other liabilities | 127 661.00 | | | 127 661.00 |
EC TOTAL (IV) | 428 763.00 | | | 428 763.00 |
EE Grand total (I to V) | 813 510.00 | | | 813 510.00 |
EG Accrued income and payables due within one year | 428 763.00 | | | 428 763.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 63.00 | | | 63.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 314.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 17 439.00 | |
GG - OPERATING RESULT (I - II) | | | -17 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 439.00 | | | 17 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 439.00 | | | -17 439.00 |
| |
| 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 | 396 767.00 | | | 396 767.00 |
I3 DECREASES Total Financial Fixed Assets | | | 396 767.00 | |
I4 DECREASES Grand Total | | | 396 767.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 396 767.00 | | | 396 767.00 |
| |
| 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 | 36 905.00 | 36 905.00 | | 36 905.00 |
8K Other liabilities (including liabilities related to repo transactions) | 127 661.00 | 127 661.00 | | 127 661.00 |
VB VAT | 871.00 | 871.00 | | 871.00 |
VC Group and associates | 107 195.00 | 107 195.00 | | 107 195.00 |
VG Loans with a maturity of up to one year at origin | 63.00 | 63.00 | | 63.00 |
VI Group and Associates | 258 587.00 | 258 587.00 | | 258 587.00 |
VM Income taxes | 48 553.00 | 48 553.00 | | 48 553.00 |
VQ Other Taxes, Duties, and Similar Debts | 125.00 | 125.00 | | 125.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 260 000.00 | 260 000.00 | | 260 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 416 619.00 | 416 619.00 | | 416 619.00 |
VW VAT | 5 420.00 | 5 420.00 | | 5 420.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 428 763.00 | 428 763.00 | | 428 763.00 |
| |
| 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) | 11 292.00 | | | 11 292.00 |
ST Other accounts | 3 022.00 | | | 3 022.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | | | 3 000.00 |
YW Business tax | 125.00 | | | 125.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 125.00 | | | 125.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 314.00 | | | 17 314.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
