| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 170 000.00 | | 170 000.00 | 170 000.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 33.00 | | 33.00 | 33.00 |
CJ TOTAL (II) | 170 133.00 | | 170 133.00 | 170 133.00 |
CO Grand total (0 to V) | 170 133.00 | | 170 133.00 | 170 133.00 |
CU Other investments | | | 9.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 500.00 | | | 49 500.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DF Regulated reserves (1) | 612.00 | | | 612.00 |
DG Other reserves | 173.00 | | | 173.00 |
DH Retained earnings | -722 905.00 | | | -722 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 739.00 | | | -24 739.00 |
DL TOTAL (I) | -693 548.00 | | | -693 548.00 |
DP Provisions for Risks | 27 852.00 | | | 27 852.00 |
DR TOTAL (IV) | 27 852.00 | | | 27 852.00 |
DU Loans and Debts from Credit Institutions (3) | 71 031.00 | | | 71 031.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 584.00 | | | 83 584.00 |
DX Trade payables and related accounts | 680 541.00 | | | 680 541.00 |
DY Tax and social security liabilities | 673.00 | | | 673.00 |
EC TOTAL (IV) | 835 829.00 | | | 835 829.00 |
EE Grand total (I to V) | 170 133.00 | | | 170 133.00 |
EG Accrued income and payables due within one year | 764 798.00 | | | 764 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 372.00 | |
FX Taxes, duties, and similar payments | | | 744.00 | |
GF Total Operating Expenses (II) | | | 10 116.00 | |
GG - OPERATING RESULT (I - II) | | | -10 115.00 | |
GR Interest and similar expenses | | | 14 623.00 | |
GU Total financial expenses (VI) | | | 14 623.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 740.00 | | | 24 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 739.00 | | | -24 739.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 27 852.00 | | | 27 852.00 |
7C Grand total | 27 852.00 | | | 27 852.00 |
| |
| 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 | 680 541.00 | 680 541.00 | | 680 541.00 |
VH Loans with a maturity of more than one year at origin | 71 031.00 | | | 71 031.00 |
VI Group and Associates | 83 584.00 | 83 584.00 | | 83 584.00 |
VQ Other Taxes, Duties, and Similar Debts | 673.00 | 673.00 | | 673.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 170 000.00 | 170 000.00 | | 170 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170 000.00 | 170 000.00 | | 170 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 835 829.00 | 764 798.00 | | 835 829.00 |
| |
| 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) | 9 316.00 | | | 9 316.00 |
ST Other accounts | 56.00 | | | 56.00 |
YW Business tax | 744.00 | | | 744.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 744.00 | | | 744.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 372.00 | | | 9 372.00 |
