| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 140 736.00 | | 140 736.00 | 140 736.00 |
BJ TOTAL (I) | 434 915.00 | | 434 915.00 | 434 915.00 |
CF Cash and cash equivalents | 15.00 | | 15.00 | 15.00 |
CJ TOTAL (II) | 15.00 | | 15.00 | 15.00 |
CO Grand total (0 to V) | 434 930.00 | | 434 930.00 | 434 930.00 |
CU Other investments | 294 179.00 | | 294 179.00 | 294 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DG Other reserves | 20 661.00 | | | 20 661.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 184.00 | | | -4 184.00 |
DL TOTAL (I) | 346 477.00 | | | 346 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 809.00 | | | 86 809.00 |
DX Trade payables and related accounts | 1 644.00 | | | 1 644.00 |
EC TOTAL (IV) | 88 453.00 | | | 88 453.00 |
EE Grand total (I to V) | 434 930.00 | | | 434 930.00 |
EG Accrued income and payables due within one year | 88 453.00 | | | 88 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 845.00 | |
GF Total Operating Expenses (II) | | | 4 845.00 | |
GG - OPERATING RESULT (I - II) | | | -4 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 669.00 | |
GP Total financial income (V) | | | 1 669.00 | |
GR Interest and similar expenses | | | 1 008.00 | |
GU Total financial expenses (VI) | | | 1 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 669.00 | | | 1 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 853.00 | | | 5 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 184.00 | | | -4 184.00 |
| |
| 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 | 400 985.00 | | 35 628.00 | 400 985.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 698.00 | 434 915.00 | |
I4 DECREASES Grand Total | | 1 698.00 | 434 915.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 985.00 | | 35 628.00 | 400 985.00 |
| |
| 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 | 1 644.00 | 1 644.00 | | 1 644.00 |
UL Receivables related to investments | 140 736.00 | | 140 736.00 | 140 736.00 |
VI Group and Associates | 86 809.00 | 86 809.00 | | 86 809.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 736.00 | | 140 736.00 | 140 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 453.00 | 88 453.00 | | 88 453.00 |
| |
| 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) | 1 944.00 | | | 1 944.00 |
ST Other accounts | 2 901.00 | | | 2 901.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 845.00 | | | 4 845.00 |
