| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 010.00 | | 2 010.00 | 2 010.00 |
BZ Other receivables | 22 325.00 | | 22 325.00 | 22 325.00 |
CF Cash and cash equivalents | 16 207.00 | | 16 207.00 | 16 207.00 |
CJ TOTAL (II) | 38 533.00 | | 38 533.00 | 38 533.00 |
CO Grand total (0 to V) | 40 543.00 | | 40 543.00 | 40 543.00 |
CU Other investments | 2 010.00 | | 2 010.00 | 2 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800.00 | | | 1 800.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DH Retained earnings | -5 114.00 | | | -5 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -813.00 | | | -813.00 |
DL TOTAL (I) | -3 827.00 | | | -3 827.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 795.00 | | | 42 795.00 |
DX Trade payables and related accounts | 576.00 | | | 576.00 |
EA Other liabilities | 1 000.00 | | | 1 000.00 |
EC TOTAL (IV) | 44 371.00 | | | 44 371.00 |
EE Grand total (I to V) | 40 543.00 | | | 40 543.00 |
EG Accrued income and payables due within one year | 44 371.00 | | | 44 371.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 813.00 | |
GF Total Operating Expenses (II) | | | 813.00 | |
GG - OPERATING RESULT (I - II) | | | -813.00 | |
GM Reversals of provisions and transfers of expenses | | | 400.00 | |
GP Total financial income (V) | | | 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 400.00 | | | 400.00 |
HH Total exceptional expenses (VIII) | 400.00 | | | 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -400.00 | | | -400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400.00 | | | 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 213.00 | | | 1 213.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -813.00 | | | -813.00 |
| |
| 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 | 2 910.00 | | | 2 910.00 |
I3 DECREASES Total Financial Fixed Assets | | 900.00 | 2 010.00 | |
I4 DECREASES Grand Total | | 900.00 | 2 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 910.00 | | | 2 910.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 400.00 | | 400.00 | 400.00 |
7C Grand total | 400.00 | | 400.00 | 400.00 |
UG - Financial | | | 400.00 | |
| |
| 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 | 576.00 | 576.00 | | 576.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 419.00 | 419.00 | | 419.00 |
VI Group and Associates | 42 795.00 | 42 795.00 | | 42 795.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 906.00 | 21 906.00 | | 21 906.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 325.00 | 22 325.00 | | 22 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 371.00 | 44 371.00 | | 44 371.00 |
| |
| 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) | 635.00 | | | 635.00 |
ST Other accounts | 177.00 | | | 177.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 813.00 | | | 813.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
