| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 94 444.00 | | 94 444.00 | 94 444.00 |
BZ Other receivables | 68 376.00 | | 68 376.00 | 68 376.00 |
CF Cash and cash equivalents | 250 204.00 | | 250 204.00 | 250 204.00 |
CJ TOTAL (II) | 318 579.00 | | 318 579.00 | 318 579.00 |
CO Grand total (0 to V) | 413 023.00 | | 413 023.00 | 413 023.00 |
CU Other investments | 94 444.00 | | 94 444.00 | 94 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 142 188.00 | | | 142 188.00 |
DH Retained earnings | -531.00 | | | -531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 536.00 | | | -1 536.00 |
DL TOTAL (I) | 141 221.00 | | | 141 221.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 275.00 | | | 90 275.00 |
DX Trade payables and related accounts | 529.00 | | | 529.00 |
DY Tax and social security liabilities | 1 258.00 | | | 1 258.00 |
EA Other liabilities | 179 740.00 | | | 179 740.00 |
EC TOTAL (IV) | 271 802.00 | | | 271 802.00 |
EE Grand total (I to V) | 413 023.00 | | | 413 023.00 |
EG Accrued income and payables due within one year | 271 802.00 | | | 271 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 724.00 | |
FX Taxes, duties, and similar payments | | | -188.00 | |
GF Total Operating Expenses (II) | | | 1 536.00 | |
GG - OPERATING RESULT (I - II) | | | -1 536.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 536.00 | | | 1 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 536.00 | | | -1 536.00 |
| |
| 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 | 94 444.00 | | | 94 444.00 |
I3 DECREASES Total Financial Fixed Assets | | | 94 444.00 | |
I4 DECREASES Grand Total | | | 94 444.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 94 444.00 | | | 94 444.00 |
| |
| 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 | 529.00 | 529.00 | | 529.00 |
8K Other liabilities (including liabilities related to repo transactions) | 179 740.00 | 179 740.00 | | 179 740.00 |
VB VAT | 712.00 | 712.00 | | 712.00 |
VC Group and associates | 62 109.00 | 62 109.00 | | 62 109.00 |
VI Group and Associates | 90 275.00 | 90 275.00 | | 90 275.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 555.00 | 5 555.00 | | 5 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 376.00 | 68 376.00 | | 68 376.00 |
VW VAT | 1 258.00 | 1 258.00 | | 1 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 802.00 | 271 802.00 | | 271 802.00 |
| |
| 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) | 1 540.00 | | | 1 540.00 |
ST Other accounts | 184.00 | | | 184.00 |
YW Business tax | -188.00 | | | -188.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -188.00 | | | -188.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 724.00 | | | 1 724.00 |
