| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 417 800.00 | | 417 800.00 | 417 800.00 |
BJ TOTAL (I) | 466 800.00 | | 466 800.00 | 466 800.00 |
BX Customers and related accounts | 131 198.00 | | 131 198.00 | 131 198.00 |
BZ Other receivables | 73 871.00 | | 73 871.00 | 73 871.00 |
CF Cash and cash equivalents | 6 955.00 | | 6 955.00 | 6 955.00 |
CJ TOTAL (II) | 212 025.00 | | 212 025.00 | 212 025.00 |
CO Grand total (0 to V) | 678 825.00 | | 678 825.00 | 678 825.00 |
CU Other investments | 49 000.00 | | 49 000.00 | 49 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 562 736.00 | 562 736.00 | | 562 736.00 |
DH Retained earnings | -1 453.00 | | | -1 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 457.00 | -1 453.00 | | -1 457.00 |
DL TOTAL (I) | 568 626.00 | 570 083.00 | | 568 626.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 517.00 | 106 517.00 | | 106 517.00 |
DX Trade payables and related accounts | 3 682.00 | 3 583.00 | | 3 682.00 |
EC TOTAL (IV) | 110 199.00 | 110 100.00 | | 110 199.00 |
EE Grand total (I to V) | 678 825.00 | 680 184.00 | | 678 825.00 |
EG Accrued income and payables due within one year | 110 199.00 | 3 583.00 | | 110 199.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 1 457.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 457.00 | |
GG - OPERATING RESULT (I - II) | | | -1 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 180.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 457.00 | 1 633.00 | | 1 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 457.00 | -1 453.00 | | -1 457.00 |
| |
| 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 | 466 800.00 | | | 466 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 466 800.00 | |
I4 DECREASES Grand Total | | | 466 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 466 800.00 | | | 466 800.00 |
| |
| 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 | 1 843.00 | 1 843.00 | | 1 843.00 |
UL Receivables related to investments | 417 800.00 | | 417 800.00 | 417 800.00 |
UX Other trade receivables | 96 198.00 | 96 198.00 | | 96 198.00 |
VB VAT | 615.00 | 615.00 | | 615.00 |
VI Group and Associates | 86 517.00 | 86 517.00 | | 86 517.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75 765.00 | 75 765.00 | | 75 765.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 590 379.00 | 172 579.00 | 417 800.00 | 590 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 360.00 | 88 360.00 | | 88 360.00 |
| |
| 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) | 9 775.00 | | | 9 775.00 |
ST Other accounts | 61.00 | | | 61.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 837.00 | | | 9 837.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
