| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 799 640.00 | | 1 799 640.00 | 1 799 640.00 |
CF Cash and cash equivalents | 2 231.00 | | 2 231.00 | 2 231.00 |
CJ TOTAL (II) | 2 231.00 | | 2 231.00 | 2 231.00 |
CO Grand total (0 to V) | 1 801 871.00 | | 1 801 871.00 | 1 801 871.00 |
CU Other investments | 1 799 640.00 | | 1 799 640.00 | 1 799 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 905 320.00 | 905 320.00 | | 905 320.00 |
DH Retained earnings | -356 396.00 | -245 275.00 | | -356 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -112 625.00 | -111 121.00 | | -112 625.00 |
DL TOTAL (I) | 436 299.00 | 548 924.00 | | 436 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 337 214.00 | 1 257 136.00 | | 1 337 214.00 |
DX Trade payables and related accounts | 1 549.00 | | | 1 549.00 |
DY Tax and social security liabilities | 26 808.00 | | | 26 808.00 |
EC TOTAL (IV) | 1 365 571.00 | 1 257 136.00 | | 1 365 571.00 |
EE Grand total (I to V) | 1 801 871.00 | 1 806 060.00 | | 1 801 871.00 |
EG Accrued income and payables due within one year | 1 365 571.00 | 1 257 136.00 | | 1 365 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | 1 250.00 | |
FR Total operating income (I) | | | 1 250.00 | |
FW Other purchases and external expenses | | | 2 572.00 | |
FX Taxes, duties, and similar payments | | | 6 750.00 | |
FY Salaries and Wages | | | 57 200.00 | |
FZ Social Security Contributions | | | 37 340.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 103 862.00 | |
GG - OPERATING RESULT (I - II) | | | -102 612.00 | |
GR Interest and similar expenses | | | 10 085.00 | |
GU Total financial expenses (VI) | | | 10 085.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -112 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 37 340.00 | 26 164.00 | | 37 340.00 |
HK Income tax | -72.00 | -119.00 | | -72.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 250.00 | | | 1 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 875.00 | 111 121.00 | | 113 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -112 625.00 | -111 121.00 | | -112 625.00 |
| |
| 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 | 1 799 640.00 | | | 1 799 640.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 799 640.00 | |
I4 DECREASES Grand Total | | | 1 799 640.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 799 640.00 | | | 1 799 640.00 |
| |
| 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 | 1 549.00 | 1 549.00 | | 1 549.00 |
8D Social Security and Other Social Organizations | 26 808.00 | 26 808.00 | | 26 808.00 |
VI Group and Associates | 1 337 214.00 | 1 337 214.00 | | 1 337 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 365 571.00 | 1 365 571.00 | | 1 365 571.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 6 750.00 | 6 525.00 | | 6 750.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 549.00 | 1 440.00 | | 1 549.00 |
ST Other accounts | 1 023.00 | 995.00 | | 1 023.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 750.00 | 6 525.00 | | 6 750.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 572.00 | 2 435.00 | | 2 572.00 |
