| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 445 000.00 | | 8 445 000.00 | 8 445 000.00 |
BZ Other receivables | 73 946.00 | | 73 946.00 | 73 946.00 |
CF Cash and cash equivalents | 6 707.00 | | 6 707.00 | 6 707.00 |
CJ TOTAL (II) | 80 652.00 | | 80 652.00 | 80 652.00 |
CO Grand total (0 to V) | 8 525 652.00 | | 8 525 652.00 | 8 525 652.00 |
CU Other investments | 8 445 000.00 | | 8 445 000.00 | 8 445 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 645 000.00 | | | 8 645 000.00 |
DH Retained earnings | -104 433.00 | | | -104 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 804.00 | | | -17 804.00 |
DL TOTAL (I) | 8 522 763.00 | | | 8 522 763.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | | | 6.00 |
DX Trade payables and related accounts | 2 884.00 | | | 2 884.00 |
EC TOTAL (IV) | 2 890.00 | | | 2 890.00 |
EE Grand total (I to V) | 8 525 652.00 | | | 8 525 652.00 |
EG Accrued income and payables due within one year | 2 890.00 | | | 2 890.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 339.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 18 486.00 | |
GG - OPERATING RESULT (I - II) | | | -18 485.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 422.00 | |
GP Total financial income (V) | | | 2 422.00 | |
GR Interest and similar expenses | | | 1 741.00 | |
GU Total financial expenses (VI) | | | 1 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 681.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 422.00 | | | 2 422.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 227.00 | | | 20 227.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 804.00 | | | -17 804.00 |
| |
| 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 | 8 445 000.00 | | | 8 445 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 445 000.00 | |
I4 DECREASES Grand Total | | | 8 445 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 445 000.00 | | | 8 445 000.00 |
| |
| 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 | 2 884.00 | 2 884.00 | | 2 884.00 |
VC Group and associates | 73 946.00 | 73 946.00 | | 73 946.00 |
VG Loans with a maturity of up to one year at origin | 6.00 | 6.00 | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 946.00 | 73 946.00 | | 73 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 890.00 | 2 890.00 | | 2 890.00 |
| |
| 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) | 12 532.00 | | | 12 532.00 |
ST Other accounts | 5 807.00 | | | 5 807.00 |
YW Business tax | 146.00 | | | 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146.00 | | | 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 340.00 | | | 18 340.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
