| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 76 300.00 | 2 200.00 | 74 100.00 | 76 300.00 |
BZ Other receivables | 3 368.00 | | 3 368.00 | 3 368.00 |
CF Cash and cash equivalents | 826.00 | | 826.00 | 826.00 |
CJ TOTAL (II) | 4 194.00 | | 4 194.00 | 4 194.00 |
CO Grand total (0 to V) | 80 494.00 | 2 200.00 | 78 294.00 | 80 494.00 |
CU Other investments | 76 300.00 | 2 200.00 | 74 100.00 | 76 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 104.00 | | | 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 552.00 | | | -3 552.00 |
DL TOTAL (I) | 36 552.00 | | | 36 552.00 |
DS Convertible Bond Issues | 67.00 | | | 67.00 |
DU Loans and Debts from Credit Institutions (3) | 30 559.00 | | | 30 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 840.00 | | | 10 840.00 |
EA Other liabilities | 276.00 | | | 276.00 |
EC TOTAL (IV) | 41 742.00 | | | 41 742.00 |
EE Grand total (I to V) | 78 294.00 | | | 78 294.00 |
EG Accrued income and payables due within one year | 18 299.00 | | | 18 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 309.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
GF Total Operating Expenses (II) | | | 2 354.00 | |
GG - OPERATING RESULT (I - II) | | | -2 353.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 100.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 2 101.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 200.00 | |
GR Interest and similar expenses | | | 1 099.00 | |
GU Total financial expenses (VI) | | | 3 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 199.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 552.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 101.00 | | | 2 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 653.00 | | | 5 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 552.00 | | | -3 552.00 |
| |
| 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 | 76 300.00 | | | 76 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 76 300.00 | |
I4 DECREASES Grand Total | | | 76 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 76 300.00 | | | 76 300.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 2 200.00 | | |
7C Grand total | | 2 200.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 200.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 67.00 | 67.00 | | 67.00 |
8K Other liabilities (including liabilities related to repo transactions) | 276.00 | 276.00 | | 276.00 |
VB VAT | 1 832.00 | 1 832.00 | | 1 832.00 |
VC Group and associates | 1 536.00 | 1 536.00 | | 1 536.00 |
VH Loans with a maturity of more than one year at origin | 30 559.00 | 7 115.00 | 23 443.00 | 30 559.00 |
VI Group and Associates | 10 840.00 | 10 840.00 | | 10 840.00 |
VK Loans repaid during the year | 6 981.00 | | | 6 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 368.00 | 3 368.00 | | 3 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 742.00 | 18 299.00 | 23 443.00 | 41 742.00 |
| |
| 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) | 1 890.00 | | | 1 890.00 |
ST Other accounts | 418.00 | | | 418.00 |
YW Business tax | 45.00 | | | 45.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 45.00 | | | 45.00 |
YZ Total deductible VAT on goods and services | 354.00 | | | 354.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 309.00 | | | 2 309.00 |
