| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 695 312.00 | | 695 312.00 | 695 312.00 |
BZ Other receivables | 51 661.00 | | 51 661.00 | 51 661.00 |
CF Cash and cash equivalents | 181 853.00 | | 181 853.00 | 181 853.00 |
CJ TOTAL (II) | 233 514.00 | | 233 514.00 | 233 514.00 |
CO Grand total (0 to V) | 928 826.00 | | 928 826.00 | 928 826.00 |
CU Other investments | 695 312.00 | | 695 312.00 | 695 312.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 278 592.00 | | | 278 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 624.00 | | | -13 624.00 |
DL TOTAL (I) | 264 968.00 | | | 264 968.00 |
DU Loans and Debts from Credit Institutions (3) | 442 048.00 | | | 442 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 183 253.00 | | | 183 253.00 |
DX Trade payables and related accounts | 6 300.00 | | | 6 300.00 |
EA Other liabilities | 32 258.00 | | | 32 258.00 |
EC TOTAL (IV) | 663 858.00 | | | 663 858.00 |
EE Grand total (I to V) | 928 826.00 | | | 928 826.00 |
EG Accrued income and payables due within one year | 237 880.00 | | | 237 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 027.00 | |
GF Total Operating Expenses (II) | | | 12 027.00 | |
GG - OPERATING RESULT (I - II) | | | -12 026.00 | |
GR Interest and similar expenses | | | 1 598.00 | |
GU Total financial expenses (VI) | | | 1 598.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 598.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 624.00 | | | 13 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 624.00 | | | -13 624.00 |
| |
| 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 | | | 695 312.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 695 312.00 | |
I4 DECREASES Grand Total | | | 695 312.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 695 312.00 | |
| |
| 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 | 6 300.00 | 6 300.00 | | 6 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 258.00 | 32 258.00 | | 32 258.00 |
VC Group and associates | 51 661.00 | 51 661.00 | | 51 661.00 |
VH Loans with a maturity of more than one year at origin | 442 048.00 | 16 069.00 | 191 239.00 | 442 048.00 |
VI Group and Associates | 183 253.00 | 183 253.00 | | 183 253.00 |
VJ Loans taken out during the year | 441 720.00 | | | 441 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 661.00 | 51 661.00 | | 51 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 663 858.00 | 237 880.00 | 191 239.00 | 663 858.00 |
| |
| 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) | 11 162.00 | | | 11 162.00 |
ST Other accounts | 864.00 | | | 864.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 027.00 | | | 12 027.00 |
