| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 320.00 | | 320.00 | 320.00 |
BJ TOTAL (I) | 396 767.00 | | 396 767.00 | 396 767.00 |
BZ Other receivables | 348 511.00 | | 348 511.00 | 348 511.00 |
CF Cash and cash equivalents | 453.00 | | 453.00 | 453.00 |
CJ TOTAL (II) | 348 964.00 | | 348 964.00 | 348 964.00 |
CO Grand total (0 to V) | 745 731.00 | | 745 731.00 | 745 731.00 |
CU Other investments | 396 447.00 | | 396 447.00 | 396 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 440.00 | | | 50 440.00 |
DD Legal reserve (1) | 7 413.00 | | | 7 413.00 |
DG Other reserves | 74 537.00 | | | 74 537.00 |
DH Retained earnings | 252 103.00 | | | 252 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 190.00 | | | -15 190.00 |
DL TOTAL (I) | 369 303.00 | | | 369 303.00 |
DU Loans and Debts from Credit Institutions (3) | 40.00 | | | 40.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 032.00 | | | 211 032.00 |
DX Trade payables and related accounts | 29 475.00 | | | 29 475.00 |
DY Tax and social security liabilities | 8 218.00 | | | 8 218.00 |
EA Other liabilities | 127 661.00 | | | 127 661.00 |
EC TOTAL (IV) | 376 428.00 | | | 376 428.00 |
EE Grand total (I to V) | 745 731.00 | | | 745 731.00 |
EG Accrued income and payables due within one year | 376 428.00 | | | 376 428.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40.00 | | | 40.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 190.00 | |
GF Total Operating Expenses (II) | | | 15 190.00 | |
GG - OPERATING RESULT (I - II) | | | -15 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 190.00 | | | 15 190.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 190.00 | | | -15 190.00 |
| |
| 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 | 396 767.00 | | | 396 767.00 |
I3 DECREASES Total Financial Fixed Assets | | | 396 767.00 | |
I4 DECREASES Grand Total | | | 396 767.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 396 767.00 | | | 396 767.00 |
| |
| 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 | 29 475.00 | 29 475.00 | | 29 475.00 |
8K Other liabilities (including liabilities related to repo transactions) | 127 661.00 | 127 661.00 | | 127 661.00 |
VB VAT | 3 669.00 | 3 669.00 | | 3 669.00 |
VC Group and associates | 81 242.00 | 81 242.00 | | 81 242.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VI Group and Associates | 211 032.00 | 211 032.00 | | 211 032.00 |
VM Income taxes | 3 600.00 | 3 600.00 | | 3 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 260 000.00 | 260 000.00 | | 260 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 348 511.00 | 348 511.00 | | 348 511.00 |
VW VAT | 8 218.00 | 8 218.00 | | 8 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 376 428.00 | 376 428.00 | | 376 428.00 |
| |
| 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) | 11 553.00 | | | 11 553.00 |
ST Other accounts | 637.00 | | | 637.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | | | 3 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 190.00 | | | 15 190.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
