| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 704 116.00 | 160 249.00 | 543 866.00 | 704 116.00 |
BJ TOTAL (I) | 1 054 116.00 | 160 249.00 | 893 866.00 | 1 054 116.00 |
BZ Other receivables | 3 600.00 | | 3 600.00 | 3 600.00 |
CD Marketable securities | 82 041.00 | | 82 041.00 | 82 041.00 |
CF Cash and cash equivalents | 1 675.00 | | 1 675.00 | 1 675.00 |
CJ TOTAL (II) | 87 316.00 | | 87 316.00 | 87 316.00 |
CO Grand total (0 to V) | 1 141 433.00 | 160 249.00 | 981 183.00 | 1 141 433.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -18 649.00 | | | -18 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -200 653.00 | | | -200 653.00 |
DL TOTAL (I) | -209 302.00 | | | -209 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 163 401.00 | | | 1 163 401.00 |
DX Trade payables and related accounts | 26 664.00 | | | 26 664.00 |
EA Other liabilities | 419.00 | | | 419.00 |
EC TOTAL (IV) | 1 190 486.00 | | | 1 190 486.00 |
EE Grand total (I to V) | 981 183.00 | | | 981 183.00 |
EG Accrued income and payables due within one year | 1 190 486.00 | | | 1 190 486.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 763.00 | |
GF Total Operating Expenses (II) | | | 41 763.00 | |
GG - OPERATING RESULT (I - II) | | | -41 763.00 | |
GK Income from other securities and fixed asset receivables | | | 3 000.00 | |
GP Total financial income (V) | | | 3 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 160 249.00 | |
GR Interest and similar expenses | | | 1 640.00 | |
GU Total financial expenses (VI) | | | 161 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -158 889.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -200 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 000.00 | | | 3 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 653.00 | | | 203 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -200 653.00 | | | -200 653.00 |
| |
| 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 | 421 413.00 | | 632 702.00 | 421 413.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 054 116.00 | |
I4 DECREASES Grand Total | | | 1 054 116.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 421 413.00 | | 632 702.00 | 421 413.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 160 249.00 | | |
7B Total provisions for depreciation | | 160 249.00 | | |
7C Grand total | | 160 249.00 | | |
UG - Financial | | 160 249.00 | | |
| |
| 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 | 26 664.00 | 26 664.00 | | 26 664.00 |
8K Other liabilities (including liabilities related to repo transactions) | 419.00 | 419.00 | | 419.00 |
VI Group and Associates | 1 163 401.00 | 1 163 401.00 | | 1 163 401.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 600.00 | 3 600.00 | | 3 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 190 486.00 | 1 190 486.00 | | 1 190 486.00 |
| |
| 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) | 41 494.00 | | | 41 494.00 |
ST Other accounts | 268.00 | | | 268.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 763.00 | | | 41 763.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
