| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 460 930.00 | | 460 930.00 | 460 930.00 |
BZ Other receivables | 236 430.00 | | 236 430.00 | 236 430.00 |
CF Cash and cash equivalents | 67 791.00 | | 67 791.00 | 67 791.00 |
CJ TOTAL (II) | 304 221.00 | | 304 221.00 | 304 221.00 |
CO Grand total (0 to V) | 765 151.00 | | 765 151.00 | 765 151.00 |
CU Other investments | 460 930.00 | | 460 930.00 | 460 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 680.00 | | | 228 680.00 |
DH Retained earnings | -107 716.00 | | | -107 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 892.00 | | | -2 892.00 |
DL TOTAL (I) | 118 070.00 | | | 118 070.00 |
DV Miscellaneous Loans and Financial Debts (4) | 646 993.00 | | | 646 993.00 |
DX Trade payables and related accounts | 87.00 | | | 87.00 |
EC TOTAL (IV) | 647 080.00 | | | 647 080.00 |
EE Grand total (I to V) | 765 151.00 | | | 765 151.00 |
EG Accrued income and payables due within one year | 647 080.00 | | | 647 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 554.00 | |
GF Total Operating Expenses (II) | | | 1 554.00 | |
GG - OPERATING RESULT (I - II) | | | -1 554.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 635.00 | |
GP Total financial income (V) | | | 4 635.00 | |
GR Interest and similar expenses | | | 9 696.00 | |
GU Total financial expenses (VI) | | | 9 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 722.00 | | | -3 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 635.00 | | | 4 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 528.00 | | | 7 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 892.00 | | | -2 892.00 |
| |
| 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 | 460 930.00 | | | 460 930.00 |
I3 DECREASES Total Financial Fixed Assets | | | 460 930.00 | |
I4 DECREASES Grand Total | | | 460 930.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 460 930.00 | | | 460 930.00 |
| |
| 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 | 87.00 | 87.00 | | 87.00 |
VC Group and associates | 236 430.00 | 236 430.00 | | 236 430.00 |
VI Group and Associates | 646 993.00 | 646 993.00 | | 646 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 430.00 | 236 430.00 | | 236 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 647 080.00 | 647 080.00 | | 647 080.00 |
| |
| 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) | 1 446.00 | | | 1 446.00 |
ST Other accounts | 108.00 | | | 108.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 554.00 | | | 1 554.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
