| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CD Marketable securities | 70 596.00 | 49 845.00 | 20 752.00 | 70 596.00 |
CF Cash and cash equivalents | 214.00 | | 214.00 | 214.00 |
CJ TOTAL (II) | 70 811.00 | 49 845.00 | 20 966.00 | 70 811.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 70 811.00 | 49 845.00 | 20 966.00 | 70 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -45 714.00 | -48 761.00 | | -45 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 180.00 | 3 047.00 | | -37 180.00 |
DL TOTAL (I) | 17 106.00 | 54 286.00 | | 17 106.00 |
DP Provisions for Risks | | 2 400.00 | | |
DR TOTAL (IV) | | 2 400.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 50.00 | 50.00 | | 50.00 |
DX Trade payables and related accounts | 3 810.00 | 3 843.00 | | 3 810.00 |
EC TOTAL (IV) | 3 860.00 | 3 893.00 | | 3 860.00 |
EE Grand total (I to V) | 20 966.00 | 60 579.00 | | 20 966.00 |
EG Accrued income and payables due within one year | 3 860.00 | 3 893.00 | | 3 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 395.00 | |
GF Total Operating Expenses (II) | | | 4 395.00 | |
GG - OPERATING RESULT (I - II) | | | -4 395.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 10 421.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 10 421.00 | |
GQ Financial allocations to depreciation and provisions | | | 21 891.00 | |
GT Net expenses on sales of marketable securities | | | 21 315.00 | |
GU Total financial expenses (VI) | | | 43 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 180.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 421.00 | 31 699.00 | | 10 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 601.00 | 28 652.00 | | 47 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 180.00 | 3 047.00 | | -37 180.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 2 400.00 | | 2 400.00 | 2 400.00 |
6X Other provisions for depreciation | 35 975.00 | 21 891.00 | 8 021.00 | 35 975.00 |
7B Total provisions for depreciation | 35 975.00 | 21 891.00 | 8 021.00 | 35 975.00 |
7C Grand total | 38 375.00 | 21 891.00 | 10 421.00 | 38 375.00 |
UG - Financial | | 21 891.00 | 10 421.00 | |
| |
| 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 | 3 810.00 | 3 810.00 | | 3 810.00 |
VI Group and Associates | 50.00 | 50.00 | | 50.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 860.00 | 3 860.00 | | 3 860.00 |
| |
| 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) | 3 993.00 | 4 360.00 | | 3 993.00 |
ST Other accounts | 402.00 | 1 086.00 | | 402.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 395.00 | 5 445.00 | | 4 395.00 |
