| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 001.00 | | 250 001.00 | 250 001.00 |
BZ Other receivables | 2 647 255.00 | | 2 647 255.00 | 2 647 255.00 |
CF Cash and cash equivalents | 12 468.00 | | 12 468.00 | 12 468.00 |
CJ TOTAL (II) | 2 659 723.00 | | 2 659 723.00 | 2 659 723.00 |
CO Grand total (0 to V) | 2 909 724.00 | | 2 909 724.00 | 2 909 724.00 |
CU Other investments | 250 001.00 | | 250 001.00 | 250 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DG Other reserves | 893 052.00 | | | 893 052.00 |
DH Retained earnings | -301 769.00 | | | -301 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 666.00 | | | -9 666.00 |
DL TOTAL (I) | 1 131 617.00 | | | 1 131 617.00 |
DU Loans and Debts from Credit Institutions (3) | 3 114.00 | | | 3 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 770 098.00 | | | 1 770 098.00 |
DX Trade payables and related accounts | 4 896.00 | | | 4 896.00 |
EC TOTAL (IV) | 1 778 108.00 | | | 1 778 108.00 |
EE Grand total (I to V) | 2 909 724.00 | | | 2 909 724.00 |
EG Accrued income and payables due within one year | 1 778 108.00 | | | 1 778 108.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 114.00 | | | 3 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 396.00 | |
FX Taxes, duties, and similar payments | | | 1 547.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 7 945.00 | |
GG - OPERATING RESULT (I - II) | | | -7 945.00 | |
GL Other interest and similar income | | | 24 106.00 | |
GP Total financial income (V) | | | 24 106.00 | |
GR Interest and similar expenses | | | 25 827.00 | |
GU Total financial expenses (VI) | | | 25 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 106.00 | | | 24 106.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 773.00 | | | 33 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 666.00 | | | -9 666.00 |
| |
| 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 | 250 001.00 | | | 250 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 001.00 | |
I4 DECREASES Grand Total | | | 250 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 001.00 | | | 250 001.00 |
| |
| 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 | 4 896.00 | 4 896.00 | | 4 896.00 |
VB VAT | 1 082.00 | 1 082.00 | | 1 082.00 |
VC Group and associates | 2 643 773.00 | 2 643 773.00 | | 2 643 773.00 |
VH Loans with a maturity of more than one year at origin | 3 114.00 | 3 114.00 | | 3 114.00 |
VI Group and Associates | 1 770 098.00 | 1 770 098.00 | | 1 770 098.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 400.00 | 2 400.00 | | 2 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 647 255.00 | 2 647 255.00 | | 2 647 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 778 108.00 | 1 778 108.00 | | 1 778 108.00 |
| |
| 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) | 3 103.00 | | | 3 103.00 |
ST Other accounts | 3 293.00 | | | 3 293.00 |
YW Business tax | 1 547.00 | | | 1 547.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 547.00 | | | 1 547.00 |
YZ Total deductible VAT on goods and services | 361.00 | | | 361.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 396.00 | | | 6 396.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
