| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 977 088.00 | | 977 088.00 | 977 088.00 |
CF Cash and cash equivalents | 2 242.00 | | 2 242.00 | 2 242.00 |
CJ TOTAL (II) | 2 242.00 | | 2 242.00 | 2 242.00 |
CO Grand total (0 to V) | 979 330.00 | | 979 330.00 | 979 330.00 |
CU Other investments | 977 088.00 | | 977 088.00 | 977 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 709 605.00 | | | 709 605.00 |
DH Retained earnings | -9 328.00 | | | -9 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 734.00 | | | -7 734.00 |
DK Regulated provisions | 1 282.00 | | | 1 282.00 |
DL TOTAL (I) | 693 824.00 | | | 693 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 660.00 | | | 272 660.00 |
DX Trade payables and related accounts | 12 845.00 | | | 12 845.00 |
EC TOTAL (IV) | 285 506.00 | | | 285 506.00 |
EE Grand total (I to V) | 979 330.00 | | | 979 330.00 |
EG Accrued income and payables due within one year | 285 506.00 | | | 285 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 914.00 | |
GF Total Operating Expenses (II) | | | 7 914.00 | |
GG - OPERATING RESULT (I - II) | | | -7 914.00 | |
GR Interest and similar expenses | | | -925.00 | |
GU Total financial expenses (VI) | | | -925.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 745.00 | | | 745.00 |
HH Total exceptional expenses (VIII) | 745.00 | | | 745.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -745.00 | | | -745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 734.00 | | | 7 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 734.00 | | | -7 734.00 |
| |
| 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 | 820 988.00 | | 157 000.00 | 820 988.00 |
I3 DECREASES Total Financial Fixed Assets | | 900.00 | 977 088.00 | |
I4 DECREASES Grand Total | | 900.00 | 977 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 820 988.00 | | 157 000.00 | 820 988.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 537.00 | 745.00 | | 537.00 |
7C Grand total | 537.00 | 745.00 | | 537.00 |
UJ - Exceptional | | 745.00 | | |
| |
| 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 | 12 845.00 | 12 845.00 | | 12 845.00 |
VI Group and Associates | 272 660.00 | 272 660.00 | | 272 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 285 506.00 | 285 506.00 | | 285 506.00 |
| |
| 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) | 7 145.00 | | | 7 145.00 |
ST Other accounts | 768.00 | | | 768.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 914.00 | | | 7 914.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
