| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | 1.00 | | |
AL Advances and down payments on intangible assets. | | 1.00 | | |
AP Buildings | | 1.00 | | |
AR Technical installations, industrial equipment and tools | | 1.00 | | |
BH Other financial assets | 17 676.00 | | 17 676.00 | 17 676.00 |
BJ TOTAL (I) | 17 676.00 | | 17 676.00 | 17 676.00 |
BX Customers and related accounts | 805.00 | 805.00 | | 805.00 |
CF Cash and cash equivalents | 29 144.00 | | 29 144.00 | 29 144.00 |
CJ TOTAL (II) | 29 949.00 | 805.00 | 29 144.00 | 29 949.00 |
CO Grand total (0 to V) | 47 625.00 | 805.00 | 46 819.00 | 47 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 393 712.00 | | | 393 712.00 |
DH Retained earnings | -740 006.00 | | | -740 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 098.00 | | | -13 098.00 |
DL TOTAL (I) | -359 392.00 | | | -359 392.00 |
DP Provisions for Risks | 150 226.00 | | | 150 226.00 |
DR TOTAL (IV) | 150 226.00 | | | 150 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 251 490.00 | | | 251 490.00 |
DX Trade payables and related accounts | 3 226.00 | | | 3 226.00 |
DY Tax and social security liabilities | 1 269.00 | | | 1 269.00 |
EC TOTAL (IV) | 255 985.00 | | | 255 985.00 |
EE Grand total (I to V) | 46 819.00 | | | 46 819.00 |
EG Accrued income and payables due within one year | 255 985.00 | | | 255 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 1.00 | |
FW Other purchases and external expenses | | | 13 113.00 | |
GF Total Operating Expenses (II) | | | 13 113.00 | |
GG - OPERATING RESULT (I - II) | | | -13 113.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 16.00 | | | 16.00 |
HD Total exceptional income (VII) | 16.00 | | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16.00 | | | 16.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16.00 | | | 16.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 113.00 | | | 13 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 098.00 | | | -13 098.00 |
| |
| 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 | 17 676.00 | | | 17 676.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 676.00 | |
I4 DECREASES Grand Total | | | 17 676.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 676.00 | | | 17 676.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 150 226.00 | | | 150 226.00 |
6T Receivables | 805.00 | | | 805.00 |
7B Total provisions for depreciation | 805.00 | | | 805.00 |
7C Grand total | 151 032.00 | | | 151 032.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 200.00 | 200.00 | | 200.00 |
8B Suppliers and Related Accounts | 3 226.00 | 3 226.00 | | 3 226.00 |
8D Social Security and Other Social Organizations | 1 269.00 | 1 269.00 | | 1 269.00 |
UT Other financial assets | 17 676.00 | 17 676.00 | | 17 676.00 |
UX Other trade receivables | 805.00 | 805.00 | | 805.00 |
VI Group and Associates | 251 290.00 | 251 290.00 | | 251 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 481.00 | 18 481.00 | | 18 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 985.00 | 255 985.00 | | 255 985.00 |
| |
| 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) | 12 376.00 | | | 12 376.00 |
ST Other accounts | 738.00 | | | 738.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 113.00 | | | 13 113.00 |
