| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 797 562.00 | 1 739 582.00 | 2 057 981.00 | 3 797 562.00 |
CF Cash and cash equivalents | 5 619.00 | | 5 619.00 | 5 619.00 |
CJ TOTAL (II) | 5 619.00 | | 5 619.00 | 5 619.00 |
CO Grand total (0 to V) | 3 803 181.00 | 1 739 582.00 | 2 063 599.00 | 3 803 181.00 |
CU Other investments | 3 797 562.00 | 1 739 582.00 | 2 057 981.00 | 3 797 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 108 809.00 | | | 3 108 809.00 |
DH Retained earnings | -1 050 495.00 | | | -1 050 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 315.00 | | | -3 315.00 |
DL TOTAL (I) | 2 054 999.00 | | | 2 054 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 000.00 | | | 7 000.00 |
DX Trade payables and related accounts | 1 600.00 | | | 1 600.00 |
EC TOTAL (IV) | 8 600.00 | | | 8 600.00 |
EE Grand total (I to V) | 2 063 599.00 | | | 2 063 599.00 |
EG Accrued income and payables due within one year | 8 600.00 | | | 8 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 087.00 | |
GE Other Expenses | | | 228.00 | |
GF Total Operating Expenses (II) | | | 3 315.00 | |
GG - OPERATING RESULT (I - II) | | | -3 315.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 315.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 315.00 | | | 3 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 315.00 | | | -3 315.00 |
| |
| 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 | 3 797 562.00 | | | 3 797 562.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 797 562.00 | |
I4 DECREASES Grand Total | | | 3 797 562.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 797 562.00 | | | 3 797 562.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 739 582.00 | | | 1 739 582.00 |
7C Grand total | 1 739 582.00 | | | 1 739 582.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 600.00 | 1 600.00 | | 1 600.00 |
VI Group and Associates | 7 000.00 | 7 000.00 | | 7 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 600.00 | 8 600.00 | | 8 600.00 |
| |
| 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) | 2 854.00 | | | 2 854.00 |
ST Other accounts | 233.00 | | | 233.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 087.00 | | | 3 087.00 |
