| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 203 052.00 | | 203 052.00 | 203 052.00 |
CF Cash and cash equivalents | 10 539.00 | | 10 539.00 | 10 539.00 |
CJ TOTAL (II) | 10 539.00 | | 10 539.00 | 10 539.00 |
CO Grand total (0 to V) | 213 591.00 | | 213 591.00 | 213 591.00 |
CU Other investments | 203 052.00 | | 203 052.00 | 203 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 203 052.00 | | | 203 052.00 |
DB Share, merger, contribution premiums, etc. | 11 464.00 | | | 11 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 738.00 | | | -27 738.00 |
DL TOTAL (I) | 186 778.00 | | | 186 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200.00 | | | 200.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EA Other liabilities | 26 013.00 | | | 26 013.00 |
EC TOTAL (IV) | 26 813.00 | | | 26 813.00 |
EE Grand total (I to V) | 213 591.00 | | | 213 591.00 |
EG Accrued income and payables due within one year | 26 813.00 | | | 26 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 112.00 | |
FX Taxes, duties, and similar payments | | | 556.00 | |
GF Total Operating Expenses (II) | | | 1 668.00 | |
GG - OPERATING RESULT (I - II) | | | -1 668.00 | |
GR Interest and similar expenses | | | 26 053.00 | |
GU Total financial expenses (VI) | | | 26 053.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 16.00 | | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16.00 | | | -16.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 738.00 | | | 27 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 738.00 | | | -27 738.00 |
| |
| 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 | | | 203 068.00 | |
I3 DECREASES Total Financial Fixed Assets | | 16.00 | 203 052.00 | |
I4 DECREASES Grand Total | | 16.00 | 203 052.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 203 068.00 | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 013.00 | 26 013.00 | | 26 013.00 |
VI Group and Associates | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 813.00 | 26 813.00 | | 26 813.00 |
| |
| 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) | 600.00 | | | 600.00 |
ST Other accounts | 512.00 | | | 512.00 |
YW Business tax | 556.00 | | | 556.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 556.00 | | | 556.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 112.00 | | | 1 112.00 |
