| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 649 200.00 | | 649 200.00 | 649 200.00 |
CO Grand total (0 to V) | 649 200.00 | | 649 200.00 | 649 200.00 |
CU Other investments | 649 200.00 | | 649 200.00 | 649 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 315 000.00 | | | 315 000.00 |
DD Legal reserve (1) | 685.00 | | | 685.00 |
DH Retained earnings | -12 414.00 | | | -12 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 073.00 | | | -3 073.00 |
DK Regulated provisions | 19 305.00 | | | 19 305.00 |
DL TOTAL (I) | 319 502.00 | | | 319 502.00 |
DU Loans and Debts from Credit Institutions (3) | 113.00 | | | 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 318 667.00 | | | 318 667.00 |
DX Trade payables and related accounts | 10 918.00 | | | 10 918.00 |
EC TOTAL (IV) | 329 698.00 | | | 329 698.00 |
EE Grand total (I to V) | 649 200.00 | | | 649 200.00 |
EG Accrued income and payables due within one year | 329 698.00 | | | 329 698.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 113.00 | | | 113.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 870.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 3 020.00 | |
GG - OPERATING RESULT (I - II) | | | -3 020.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 073.00 | | | 3 073.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 073.00 | | | -3 073.00 |
| |
| 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 | 649 200.00 | | | 649 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 649 200.00 | |
I4 DECREASES Grand Total | | | 649 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 649 200.00 | | | 649 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 305.00 | | | 19 305.00 |
7C Grand total | 19 305.00 | | | 19 305.00 |
| |
| 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 | 10 918.00 | 10 918.00 | | 10 918.00 |
VG Loans with a maturity of up to one year at origin | 113.00 | 113.00 | | 113.00 |
VI Group and Associates | 318 667.00 | 318 667.00 | | 318 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 698.00 | 329 698.00 | | 329 698.00 |
| |
| 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) | 2 870.00 | | | 2 870.00 |
YW Business tax | 150.00 | | | 150.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 150.00 | | | 150.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 870.00 | | | 2 870.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
