| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 775 199.00 | | 2 775 199.00 | 2 775 199.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 52 461.00 | | 52 461.00 | 52 461.00 |
CF Cash and cash equivalents | 12.00 | | 12.00 | 12.00 |
CH Prepaid expenses | 1 266.00 | | 1 266.00 | 1 266.00 |
CJ TOTAL (II) | 60 938.00 | | 60 938.00 | 60 938.00 |
CO Grand total (0 to V) | 2 836 137.00 | | 2 836 137.00 | 2 836 137.00 |
CU Other investments | 2 775 199.00 | | 2 775 199.00 | 2 775 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 774 440.00 | 2 774 440.00 | | 2 774 440.00 |
DH Retained earnings | 3 642.00 | | | 3 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -528.00 | 3 642.00 | | -528.00 |
DL TOTAL (I) | 2 777 554.00 | 2 778 082.00 | | 2 777 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 999.00 | 51 341.00 | | 55 999.00 |
DX Trade payables and related accounts | 1 385.00 | 238.00 | | 1 385.00 |
DY Tax and social security liabilities | 1 200.00 | 178.00 | | 1 200.00 |
EA Other liabilities | | 5 776.00 | | |
EC TOTAL (IV) | 58 584.00 | 57 532.00 | | 58 584.00 |
EE Grand total (I to V) | 2 836 137.00 | 2 835 614.00 | | 2 836 137.00 |
EG Accrued income and payables due within one year | 58 584.00 | 57 532.00 | | 58 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 791.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 792.00 | |
FW Other purchases and external expenses | | | 9 628.00 | |
FY Salaries and Wages | | | 1 098.00 | |
GF Total Operating Expenses (II) | | | 10 726.00 | |
GG - OPERATING RESULT (I - II) | | | -934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 791.00 | | | 3 791.00 |
HK Income tax | -406.00 | 178.00 | | -406.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 792.00 | 16 001.00 | | 9 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 320.00 | 12 359.00 | | 10 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -528.00 | 3 642.00 | | -528.00 |
| |
| 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 | 2 774 439.00 | | 760.00 | 2 774 439.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 775 199.00 | |
I4 DECREASES Grand Total | | | 2 775 199.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 774 439.00 | | 760.00 | 2 774 439.00 |
| |
| 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 | 1 385.00 | 1 385.00 | | 1 385.00 |
UX Other trade receivables | 7 200.00 | 7 200.00 | | 7 200.00 |
VB VAT | 2 055.00 | 2 055.00 | | 2 055.00 |
VC Group and associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VI Group and Associates | 55 999.00 | 55 999.00 | | 55 999.00 |
VM Income taxes | 406.00 | 406.00 | | 406.00 |
VS Prepaid expenses | 1 266.00 | 1 266.00 | | 1 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 926.00 | 60 926.00 | | 60 926.00 |
VW VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 584.00 | 58 584.00 | | 58 584.00 |
| |
| 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) | 1 735.00 | 7 192.00 | | 1 735.00 |
ST Other accounts | 6 418.00 | 4 154.00 | | 6 418.00 |
YU External personnel | 1 475.00 | | | 1 475.00 |
YY Amount of VAT collected | 1 200.00 | 3 200.00 | | 1 200.00 |
YZ Total deductible VAT on goods and services | 1 975.00 | 2 056.00 | | 1 975.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 628.00 | 11 346.00 | | 9 628.00 |
