| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 296.00 | 6 012.00 | 2 283.00 | 8 296.00 |
BD Other fixed assets | 203.00 | | 203.00 | 203.00 |
BJ TOTAL (I) | 3 609 544.00 | 6 012.00 | 3 603 531.00 | 3 609 544.00 |
BZ Other receivables | 512 697.00 | 285 068.00 | 227 629.00 | 512 697.00 |
CF Cash and cash equivalents | 2 563 483.00 | | 2 563 483.00 | 2 563 483.00 |
CJ TOTAL (II) | 3 076 181.00 | 285 068.00 | 2 791 113.00 | 3 076 181.00 |
CO Grand total (0 to V) | 6 685 725.00 | 291 080.00 | 6 394 644.00 | 6 685 725.00 |
CU Other investments | 3 601 044.00 | | 3 601 044.00 | 3 601 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 292 804.00 | | | 4 292 804.00 |
DD Legal reserve (1) | 10 799.00 | | | 10 799.00 |
DG Other reserves | 25 509.00 | | | 25 509.00 |
DH Retained earnings | 43 733.00 | | | 43 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 210.00 | | | -23 210.00 |
DL TOTAL (I) | 4 349 636.00 | | | 4 349 636.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 032 278.00 | | | 2 032 278.00 |
DX Trade payables and related accounts | 12 686.00 | | | 12 686.00 |
EC TOTAL (IV) | 2 045 008.00 | | | 2 045 008.00 |
EE Grand total (I to V) | 6 394 644.00 | | | 6 394 644.00 |
EG Accrued income and payables due within one year | 2 045 008.00 | | | 2 045 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 256.00 | |
FY Salaries and Wages | | | 1 049.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 758.00 | |
GF Total Operating Expenses (II) | | | 19 064.00 | |
GG - OPERATING RESULT (I - II) | | | -19 064.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -12.00 | |
GP Total financial income (V) | | | -12.00 | |
GR Interest and similar expenses | | | 4 396.00 | |
GU Total financial expenses (VI) | | | 4 396.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 262.00 | | | 262.00 |
HD Total exceptional income (VII) | 262.00 | | | 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 262.00 | | | 262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249.00 | | | 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 460.00 | | | 23 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 210.00 | | | -23 210.00 |
| |
| 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 | 3 609 544.00 | | | 3 609 544.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 601 247.00 | |
I4 DECREASES Grand Total | | | 3 609 544.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 296.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 296.00 | | | 8 296.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 601 247.00 | | | 3 601 247.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 254.00 | 758.00 | | 5 254.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 254.00 | 758.00 | | 5 254.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 285 068.00 | | | 285 068.00 |
7B Total provisions for depreciation | 285 068.00 | | | 285 068.00 |
7C Grand total | 285 068.00 | | | 285 068.00 |
| |
| 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 | 12 686.00 | 12 686.00 | | 12 686.00 |
VB VAT | 13 787.00 | 13 787.00 | | 13 787.00 |
VC Group and associates | 213 841.00 | 213 841.00 | | 213 841.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VI Group and Associates | 2 032 278.00 | 2 032 278.00 | | 2 032 278.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 285 068.00 | 285 068.00 | | 285 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 512 697.00 | 512 697.00 | | 512 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 045 008.00 | 2 045 008.00 | | 2 045 008.00 |
| |
| 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) | 14 062.00 | | | 14 062.00 |
ST Other accounts | 3 194.00 | | | 3 194.00 |
YZ Total deductible VAT on goods and services | 12 107.00 | | | 12 107.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 256.00 | | | 17 256.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
