| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 275.00 | | 1 275.00 | 1 275.00 |
BJ TOTAL (I) | 95 785.00 | | 95 785.00 | 95 785.00 |
BZ Other receivables | 153.00 | | 153.00 | 153.00 |
CF Cash and cash equivalents | 880.00 | | 880.00 | 880.00 |
CJ TOTAL (II) | 1 033.00 | | 1 033.00 | 1 033.00 |
CO Grand total (0 to V) | 96 818.00 | | 96 818.00 | 96 818.00 |
CU Other investments | 94 510.00 | | 94 510.00 | 94 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 57 896.00 | 57 896.00 | | 57 896.00 |
DH Retained earnings | -1 973.00 | | | -1 973.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 561.00 | -1 973.00 | | -2 561.00 |
DK Regulated provisions | 4 510.00 | 4 510.00 | | 4 510.00 |
DL TOTAL (I) | 61 173.00 | 63 734.00 | | 61 173.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | 1 080.00 | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 963.00 | 27 834.00 | | 30 963.00 |
DX Trade payables and related accounts | 432.00 | 432.00 | | 432.00 |
EA Other liabilities | 4 238.00 | 4 238.00 | | 4 238.00 |
EC TOTAL (IV) | 35 645.00 | 33 584.00 | | 35 645.00 |
EE Grand total (I to V) | 96 818.00 | 97 318.00 | | 96 818.00 |
EG Accrued income and payables due within one year | 35 645.00 | 33 584.00 | | 35 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 550.00 | |
GF Total Operating Expenses (II) | | | 2 550.00 | |
GG - OPERATING RESULT (I - II) | | | -2 550.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 561.00 | 1 973.00 | | 2 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 561.00 | -1 973.00 | | -2 561.00 |
| |
| 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 | 95 785.00 | | | 95 785.00 |
I3 DECREASES Total Financial Fixed Assets | | | 95 785.00 | |
I4 DECREASES Grand Total | | | 95 785.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 785.00 | | | 95 785.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 510.00 | | | 4 510.00 |
7C Grand total | 4 510.00 | | | 4 510.00 |
| |
| 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 | 432.00 | 432.00 | | 432.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 238.00 | 4 238.00 | | 4 238.00 |
VB VAT | 153.00 | 153.00 | | 153.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VI Group and Associates | 30 963.00 | 30 963.00 | | 30 963.00 |
VK Loans repaid during the year | 1 071.00 | | | 1 071.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153.00 | 153.00 | | 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 645.00 | 35 645.00 | | 35 645.00 |
| |
| 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) | 2 320.00 | 1 553.00 | | 2 320.00 |
ST Other accounts | 230.00 | 326.00 | | 230.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 550.00 | 1 879.00 | | 2 550.00 |
