| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BX Customers and related accounts | 3 456.00 | 3 456.00 | | 3 456.00 |
BZ Other receivables | 941.00 | | 941.00 | 941.00 |
CF Cash and cash equivalents | 362.00 | | 362.00 | 362.00 |
CJ TOTAL (II) | 4 759.00 | 3 456.00 | 1 303.00 | 4 759.00 |
CO Grand total (0 to V) | 19 759.00 | 3 456.00 | 16 303.00 | 19 759.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | | | 800 000.00 |
DH Retained earnings | -2 452 184.00 | | | -2 452 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 142.00 | | | -2 142.00 |
DL TOTAL (I) | -1 654 326.00 | | | -1 654 326.00 |
DP Provisions for Risks | 15 000.00 | | | 15 000.00 |
DR TOTAL (IV) | 15 000.00 | | | 15 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 653 949.00 | | | 1 653 949.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
EC TOTAL (IV) | 1 655 628.00 | | | 1 655 628.00 |
EE Grand total (I to V) | 16 303.00 | | | 16 303.00 |
EG Accrued income and payables due within one year | 1 655 629.00 | | | 1 655 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 142.00 | |
GF Total Operating Expenses (II) | | | 2 142.00 | |
GG - OPERATING RESULT (I - II) | | | -2 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 142.00 | | | 2 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 142.00 | | | -2 142.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000.00 | | | 15 000.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
6T Receivables | 3 456.00 | | | 3 456.00 |
7B Total provisions for depreciation | 3 456.00 | | | 3 456.00 |
7C Grand total | 18 456.00 | | | 18 456.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
VA Doubtful or disputed receivables | 3 456.00 | | 3 456.00 | 3 456.00 |
VB VAT | 941.00 | 941.00 | | 941.00 |
VI Group and Associates | 1 653 949.00 | 1 653 949.00 | | 1 653 949.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 397.00 | 941.00 | 18 456.00 | 19 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 655 629.00 | 1 655 629.00 | | 1 655 629.00 |
| |
| 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) | 1 500.00 | | | 1 500.00 |
ST Other accounts | 642.00 | | | 642.00 |
YZ Total deductible VAT on goods and services | 322.00 | | | 322.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 142.00 | | | 2 142.00 |
