| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 180 272.00 | | 13 180 272.00 | 13 180 272.00 |
CF Cash and cash equivalents | 1 865.00 | | 1 865.00 | 1 865.00 |
CJ TOTAL (II) | 1 865.00 | | 1 865.00 | 1 865.00 |
CO Grand total (0 to V) | 13 182 137.00 | | 13 182 137.00 | 13 182 137.00 |
CU Other investments | 13 180 272.00 | | 13 180 272.00 | 13 180 272.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 000 000.00 | 13 000 000.00 | | 13 000 000.00 |
DB Share, merger, contribution premiums, etc. | 141 583.00 | 141 583.00 | | 141 583.00 |
DH Retained earnings | -38 794.00 | -30 189.00 | | -38 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 056.00 | -8 605.00 | | -7 056.00 |
DL TOTAL (I) | 13 095 732.00 | 13 102 788.00 | | 13 095 732.00 |
DX Trade payables and related accounts | 2 568.00 | 2 570.00 | | 2 568.00 |
EA Other liabilities | 83 837.00 | 76 023.00 | | 83 837.00 |
EC TOTAL (IV) | 86 405.00 | 78 593.00 | | 86 405.00 |
EE Grand total (I to V) | 13 182 137.00 | 13 181 382.00 | | 13 182 137.00 |
EG Accrued income and payables due within one year | 86 405.00 | 78 593.00 | | 86 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 242.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 242.00 | |
GG - OPERATING RESULT (I - II) | | | -6 242.00 | |
GR Interest and similar expenses | | | 814.00 | |
GU Total financial expenses (VI) | | | 814.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 056.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 056.00 | 8 605.00 | | 7 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 056.00 | -8 605.00 | | -7 056.00 |
| |
| 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 | 13 180 272.00 | | | 13 180 272.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 180 272.00 | |
I4 DECREASES Grand Total | | | 13 180 272.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 180 272.00 | | | 13 180 272.00 |
| |
| 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 | 2 568.00 | 2 568.00 | | 2 568.00 |
VI Group and Associates | 83 837.00 | 83 837.00 | | 83 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 405.00 | 86 405.00 | | 86 405.00 |
| |
| 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) | 3 203.00 | | | 3 203.00 |
ST Other accounts | 3 038.00 | | | 3 038.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 242.00 | | | 6 242.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
