| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 85.00 | | 85.00 | 85.00 |
BJ TOTAL (I) | 747 085.00 | | 747 085.00 | 747 085.00 |
BX Customers and related accounts | 21 120.00 | | 21 120.00 | 21 120.00 |
BZ Other receivables | 36 276.00 | | 36 276.00 | 36 276.00 |
CD Marketable securities | 280 000.00 | | 280 000.00 | 280 000.00 |
CF Cash and cash equivalents | 128 723.00 | | 128 723.00 | 128 723.00 |
CJ TOTAL (II) | 466 120.00 | | 466 120.00 | 466 120.00 |
CO Grand total (0 to V) | 1 213 206.00 | | 1 213 206.00 | 1 213 206.00 |
CU Other investments | 747 000.00 | | 747 000.00 | 747 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 245.00 | | | 762 245.00 |
DD Legal reserve (1) | 76 224.00 | | | 76 224.00 |
DG Other reserves | 11 083.00 | | | 11 083.00 |
DH Retained earnings | 362 669.00 | | | 362 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 093.00 | | | -5 093.00 |
DL TOTAL (I) | 1 207 128.00 | | | 1 207 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58.00 | | | 58.00 |
DX Trade payables and related accounts | 6 019.00 | | | 6 019.00 |
EC TOTAL (IV) | 6 077.00 | | | 6 077.00 |
EE Grand total (I to V) | 1 213 206.00 | | | 1 213 206.00 |
EG Accrued income and payables due within one year | 6 077.00 | | | 6 077.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 778.00 | |
GF Total Operating Expenses (II) | | | 5 778.00 | |
GG - OPERATING RESULT (I - II) | | | -5 778.00 | |
GL Other interest and similar income | | | 685.00 | |
GP Total financial income (V) | | | 685.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 685.00 | | | 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 778.00 | | | 5 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 093.00 | | | -5 093.00 |
| |
| 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 | 747 085.00 | | | 747 085.00 |
I3 DECREASES Total Financial Fixed Assets | | | 747 085.00 | |
I4 DECREASES Grand Total | | | 747 085.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 747 085.00 | | | 747 085.00 |
| |
| 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 | 6 019.00 | 6 019.00 | | 6 019.00 |
UT Other financial assets | 85.00 | | 85.00 | 85.00 |
UX Other trade receivables | 21 120.00 | 21 120.00 | | 21 120.00 |
VB VAT | 777.00 | 777.00 | | 777.00 |
VC Group and associates | 35 499.00 | 35 499.00 | | 35 499.00 |
VI Group and Associates | 58.00 | 58.00 | | 58.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 482.00 | 57 396.00 | 85.00 | 57 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 077.00 | 6 077.00 | | 6 077.00 |
| |
| 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) | 4 545.00 | | | 4 545.00 |
ST Other accounts | 718.00 | | | 718.00 |
XQ Rental, rental and co-ownership charges | 514.00 | | | 514.00 |
YZ Total deductible VAT on goods and services | 148.00 | | | 148.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 778.00 | | | 5 778.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
