| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 14.00 | | 14.00 | 14.00 |
BJ TOTAL (I) | 288 480.00 | 286 163.00 | 2 317.00 | 288 480.00 |
BZ Other receivables | 12 841.00 | | 12 841.00 | 12 841.00 |
CF Cash and cash equivalents | 2 573.00 | | 2 573.00 | 2 573.00 |
CJ TOTAL (II) | 15 414.00 | | 15 414.00 | 15 414.00 |
CO Grand total (0 to V) | 303 893.00 | 286 163.00 | 17 730.00 | 303 893.00 |
CU Other investments | 288 466.00 | 286 163.00 | 2 303.00 | 288 466.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -68 310.00 | -67 127.00 | | -68 310.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 713.00 | -1 184.00 | | -2 713.00 |
DL TOTAL (I) | -38 023.00 | -35 310.00 | | -38 023.00 |
DT Other Bond Issues | 2.00 | | | 2.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 798.00 | 28 262.00 | | 31 798.00 |
DX Trade payables and related accounts | 5 896.00 | 4 216.00 | | 5 896.00 |
EA Other liabilities | 18 060.00 | 22 217.00 | | 18 060.00 |
EC TOTAL (IV) | 55 753.00 | 54 695.00 | | 55 753.00 |
EE Grand total (I to V) | 17 730.00 | 19 385.00 | | 17 730.00 |
EG Accrued income and payables due within one year | 55 753.00 | 54 695.00 | | 55 753.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 560.00 | |
FX Taxes, duties, and similar payments | | | 126.00 | |
GF Total Operating Expenses (II) | | | 2 686.00 | |
GG - OPERATING RESULT (I - II) | | | -2 686.00 | |
GL Other interest and similar income | | | 1.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1 538.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 713.00 | 2 721.00 | | 2 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 713.00 | -1 184.00 | | -2 713.00 |
| |
| 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 | 288 480.00 | | | 288 480.00 |
I3 DECREASES Total Financial Fixed Assets | | | 288 480.00 | |
I4 DECREASES Grand Total | | | 288 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | 80.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 288 480.00 | | | 288 480.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 537.00 | | 1 537.00 | 1 537.00 |
7B Total provisions for depreciation | 286 163.00 | | | 286 163.00 |
7C Grand total | 286 163.00 | | | 286 163.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 1 537.00 | |
| |
| 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 | 5 896.00 | 5 896.00 | | 5 896.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 060.00 | 18 060.00 | | 18 060.00 |
VC Group and associates | 10 856.00 | 10 856.00 | | 10 856.00 |
VI Group and Associates | 31 798.00 | 31 798.00 | | 31 798.00 |
VM Income taxes | 1 378.00 | 1 378.00 | | 1 378.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 607.00 | 607.00 | | 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 841.00 | 12 841.00 | | 12 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 753.00 | 55 753.00 | | 55 753.00 |
| |
| 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) | 2 580.00 | 3 168.00 | | 2 580.00 |
ST Other accounts | 17.00 | 11.00 | | 17.00 |
YW Business tax | 124.00 | 122.00 | | 124.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 124.00 | 122.00 | | 124.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 597.00 | 3 178.00 | | 2 597.00 |
