| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 975 283.00 | 1 975 000.00 | 283.00 | 1 975 283.00 |
CF Cash and cash equivalents | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 23.00 | | 23.00 | 23.00 |
CO Grand total (0 to V) | 1 975 306.00 | 1 975 000.00 | 306.00 | 1 975 306.00 |
CU Other investments | 1 975 283.00 | 1 975 000.00 | 283.00 | 1 975 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 739 608.00 | | | 739 608.00 |
DB Share, merger, contribution premiums, etc. | 1 085 394.00 | | | 1 085 394.00 |
DH Retained earnings | -1 895 468.00 | | | -1 895 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -101 694.00 | | | -101 694.00 |
DL TOTAL (I) | -172 160.00 | | | -172 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 187.00 | | | 158 187.00 |
DX Trade payables and related accounts | 14 280.00 | | | 14 280.00 |
EC TOTAL (IV) | 172 467.00 | | | 172 467.00 |
EE Grand total (I to V) | 306.00 | | | 306.00 |
EG Accrued income and payables due within one year | 16 407.00 | | | 16 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 616.00 | |
GF Total Operating Expenses (II) | | | 8 616.00 | |
GG - OPERATING RESULT (I - II) | | | -8 616.00 | |
GQ Financial allocations to depreciation and provisions | | | 90 000.00 | |
GR Interest and similar expenses | | | 3 077.00 | |
GU Total financial expenses (VI) | | | 93 077.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -93 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -101 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 694.00 | | | 101 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -101 694.00 | | | -101 694.00 |
| |
| 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 | 1 975 000.00 | | 283.00 | 1 975 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 975 283.00 | |
I4 DECREASES Grand Total | | | 1 975 283.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 975 000.00 | | 283.00 | 1 975 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 885 000.00 | 90 000.00 | | 1 885 000.00 |
7C Grand total | 1 885 000.00 | 90 000.00 | | 1 885 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 90 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 157 394.00 | 1 334.00 | 156 060.00 | 157 394.00 |
8B Suppliers and Related Accounts | 14 280.00 | 14 280.00 | | 14 280.00 |
VI Group and Associates | 793.00 | 793.00 | | 793.00 |
VJ Loans taken out during the year | 3 060.00 | | | 3 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 467.00 | 16 407.00 | 156 060.00 | 172 467.00 |
| |
| 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) | 8 616.00 | | | 8 616.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 616.00 | | | 8 616.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
