| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 751 674.00 | | 2 751 674.00 | 2 751 674.00 |
BZ Other receivables | 184.00 | | 184.00 | 184.00 |
CF Cash and cash equivalents | 40 796.00 | | 40 796.00 | 40 796.00 |
CJ TOTAL (II) | 40 981.00 | | 40 981.00 | 40 981.00 |
CO Grand total (0 to V) | 2 792 655.00 | | 2 792 655.00 | 2 792 655.00 |
CU Other investments | 2 751 674.00 | | 2 751 674.00 | 2 751 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | | | 2 500 000.00 |
DD Legal reserve (1) | 16 322.00 | | | 16 322.00 |
DG Other reserves | 56 120.00 | | | 56 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 307.00 | | | -4 307.00 |
DL TOTAL (I) | 2 568 134.00 | | | 2 568 134.00 |
DU Loans and Debts from Credit Institutions (3) | 190 000.00 | | | 190 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 890.00 | | | 32 890.00 |
DX Trade payables and related accounts | 1 630.00 | | | 1 630.00 |
EC TOTAL (IV) | 224 521.00 | | | 224 521.00 |
EE Grand total (I to V) | 2 792 655.00 | | | 2 792 655.00 |
EG Accrued income and payables due within one year | 73 764.00 | | | 73 764.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 441.00 | |
GF Total Operating Expenses (II) | | | 2 441.00 | |
GG - OPERATING RESULT (I - II) | | | -2 440.00 | |
GL Other interest and similar income | | | 256.00 | |
GP Total financial income (V) | | | 256.00 | |
GR Interest and similar expenses | | | 2 123.00 | |
GU Total financial expenses (VI) | | | 2 123.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 866.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 307.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 257.00 | | | 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 564.00 | | | 4 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 307.00 | | | -4 307.00 |
| |
| 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 | 2 751 674.00 | | | 2 751 674.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 751 674.00 | |
I4 DECREASES Grand Total | | | 2 751 674.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 751 674.00 | | | 2 751 674.00 |
| |
| 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 | 1 630.00 | 1 630.00 | | 1 630.00 |
VC Group and associates | 184.00 | 184.00 | | 184.00 |
VH Loans with a maturity of more than one year at origin | 190 000.00 | 39 243.00 | 150 756.00 | 190 000.00 |
VI Group and Associates | 32 890.00 | 32 890.00 | | 32 890.00 |
VK Loans repaid during the year | 36 232.00 | | | 36 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184.00 | 184.00 | | 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 521.00 | 73 764.00 | 150 756.00 | 224 521.00 |
| |
| 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) | 1 499.00 | | | 1 499.00 |
ST Other accounts | 941.00 | | | 941.00 |
ZE Dividends | 130 000.00 | | | 130 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 441.00 | | | 2 441.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
