| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 314 462.00 | | 314 462.00 | 314 462.00 |
BZ Other receivables | 16 877.00 | | 16 877.00 | 16 877.00 |
CF Cash and cash equivalents | 285.00 | | 285.00 | 285.00 |
CJ TOTAL (II) | 17 163.00 | | 17 163.00 | 17 163.00 |
CO Grand total (0 to V) | 331 625.00 | | 331 625.00 | 331 625.00 |
CU Other investments | 314 462.00 | | 314 462.00 | 314 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 156 150.00 | | | 156 150.00 |
DD Legal reserve (1) | 15 615.00 | | | 15 615.00 |
DG Other reserves | 1 955.00 | | | 1 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 554.00 | | | -10 554.00 |
DK Regulated provisions | 8 327.00 | | | 8 327.00 |
DL TOTAL (I) | 171 493.00 | | | 171 493.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 278.00 | | | 155 278.00 |
DX Trade payables and related accounts | 4 596.00 | | | 4 596.00 |
DY Tax and social security liabilities | 230.00 | | | 230.00 |
EC TOTAL (IV) | 160 131.00 | | | 160 131.00 |
EE Grand total (I to V) | 331 625.00 | | | 331 625.00 |
EG Accrued income and payables due within one year | 160 131.00 | | | 160 131.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 522.00 | |
FZ Social Security Contributions | | | 830.00 | |
GF Total Operating Expenses (II) | | | 7 352.00 | |
GG - OPERATING RESULT (I - II) | | | -7 352.00 | |
GR Interest and similar expenses | | | 2 041.00 | |
GU Total financial expenses (VI) | | | 2 041.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 830.00 | | | 830.00 |
HE Exceptional expenses on management operations | 1 161.00 | | | 1 161.00 |
HH Total exceptional expenses (VIII) | 1 161.00 | | | 1 161.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 161.00 | | | -1 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 554.00 | | | 10 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 554.00 | | | -10 554.00 |
| |
| 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 | 314 462.00 | | | 314 462.00 |
I3 DECREASES Total Financial Fixed Assets | | | 314 462.00 | |
I4 DECREASES Grand Total | | | 314 462.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 314 462.00 | | | 314 462.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 327.00 | | | 8 327.00 |
7C Grand total | 8 327.00 | | | 8 327.00 |
| |
| 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 | 4 596.00 | 4 596.00 | | 4 596.00 |
8C Staff and Related Accounts | 230.00 | 230.00 | | 230.00 |
VC Group and associates | 13.00 | 13.00 | | 13.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VI Group and Associates | 155 278.00 | 155 278.00 | | 155 278.00 |
VM Income taxes | 16 864.00 | 16 864.00 | | 16 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 877.00 | 16 877.00 | | 16 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 131.00 | 160 131.00 | | 160 131.00 |
| |
| 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) | 6 278.00 | | | 6 278.00 |
ST Other accounts | 243.00 | | | 243.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 522.00 | | | 6 522.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
