| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 84.00 | | 84.00 | 84.00 |
BZ Other receivables | 1 167 588.00 | | 1 167 588.00 | 1 167 588.00 |
CF Cash and cash equivalents | 14 360.00 | | 14 360.00 | 14 360.00 |
CJ TOTAL (II) | 1 181 949.00 | | 1 181 949.00 | 1 181 949.00 |
CO Grand total (0 to V) | 1 182 033.00 | | 1 182 033.00 | 1 182 033.00 |
CU Other investments | 84.00 | | 84.00 | 84.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 10 321.00 | | | 10 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 129.00 | | | 1 129.00 |
DL TOTAL (I) | 12 551.00 | | | 12 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 167 802.00 | | | 1 167 802.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
EC TOTAL (IV) | 1 169 482.00 | | | 1 169 482.00 |
EE Grand total (I to V) | 1 182 033.00 | | | 1 182 033.00 |
EG Accrued income and payables due within one year | 1 169 482.00 | | | 1 169 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 291.00 | |
GF Total Operating Expenses (II) | | | 1 291.00 | |
GG - OPERATING RESULT (I - II) | | | -1 290.00 | |
GH Attributed profit or transferred loss (III) | | | 177.00 | |
GI Supported loss or transferred profit (IV) | | | 531.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 408.00 | |
GL Other interest and similar income | | | 15 180.00 | |
GP Total financial income (V) | | | 17 588.00 | |
GR Interest and similar expenses | | | 13 985.00 | |
GU Total financial expenses (VI) | | | 13 985.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 828.00 | | | 828.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 766.00 | | | 17 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 637.00 | | | 16 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 129.00 | | | 1 129.00 |
| |
| 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 | 65.00 | | 19.00 | 65.00 |
I3 DECREASES Total Financial Fixed Assets | | | 84.00 | |
I4 DECREASES Grand Total | | | 84.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 65.00 | | 19.00 | 65.00 |
| |
| 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 |
VC Group and associates | 1 167 588.00 | 1 167 588.00 | | 1 167 588.00 |
VI Group and Associates | 1 167 802.00 | 1 167 802.00 | | 1 167 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 167 588.00 | 1 167 588.00 | | 1 167 588.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 169 482.00 | 1 169 482.00 | | 1 169 482.00 |
| |
| 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) | 1 291.00 | | | 1 291.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 291.00 | | | 1 291.00 |
