| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BZ Other receivables | 350 312.00 | | 350 312.00 | 350 312.00 |
CF Cash and cash equivalents | 52 485.00 | | 52 485.00 | 52 485.00 |
CJ TOTAL (II) | 402 798.00 | | 402 798.00 | 402 798.00 |
CO Grand total (0 to V) | 402 848.00 | | 402 848.00 | 402 848.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
B1 (including special reserve for provisions for price fluctuations) | 1.00 | | | 1.00 |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -134 907.00 | | | -134 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 714.00 | | | -9 714.00 |
DL TOTAL (I) | -143 621.00 | | | -143 621.00 |
DT Other Bond Issues | 31 000.00 | | | 31 000.00 |
DU Loans and Debts from Credit Institutions (3) | 899.00 | | | 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 503 089.00 | | | 503 089.00 |
DX Trade payables and related accounts | 11 482.00 | | | 11 482.00 |
EC TOTAL (IV) | 546 470.00 | | | 546 470.00 |
EE Grand total (I to V) | 402 848.00 | | | 402 848.00 |
EG Accrued income and payables due within one year | 546 470.00 | | | 546 470.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 899.00 | | | 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 566.00 | |
GF Total Operating Expenses (II) | | | 27 566.00 | |
GG - OPERATING RESULT (I - II) | | | -27 566.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 81 859.00 | |
GP Total financial income (V) | | | 81 859.00 | |
GR Interest and similar expenses | | | 64 008.00 | |
GU Total financial expenses (VI) | | | 64 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 714.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 81 859.00 | | | 81 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 574.00 | | | 91 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 714.00 | | | -9 714.00 |
| |
| 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 | 50.00 | | | 50.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 50.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 31 000.00 | 31 000.00 | | 31 000.00 |
8B Suppliers and Related Accounts | 11 482.00 | 11 482.00 | | 11 482.00 |
VC Group and associates | 350 312.00 | 350 312.00 | | 350 312.00 |
VG Loans with a maturity of up to one year at origin | 899.00 | 899.00 | | 899.00 |
VI Group and Associates | 503 089.00 | 503 089.00 | | 503 089.00 |
VK Loans repaid during the year | 755 000.00 | | | 755 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 350 312.00 | 350 312.00 | | 350 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 546 470.00 | 546 470.00 | | 546 470.00 |
| |
| 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) | 25 934.00 | | | 25 934.00 |
ST Other accounts | 1 631.00 | | | 1 631.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 566.00 | | | 27 566.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
