| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 316 635.00 | | 11 316 635.00 | 11 316 635.00 |
BZ Other receivables | 250.00 | | 250.00 | 250.00 |
CF Cash and cash equivalents | 5 429.00 | | 5 428.00 | 5 429.00 |
CJ TOTAL (II) | 5 678.00 | | 5 678.00 | 5 678.00 |
CO Grand total (0 to V) | 11 322 313.00 | | 11 322 313.00 | 11 322 313.00 |
CU Other investments | 11 316 635.00 | | 11 316 635.00 | 11 316 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 312 235.00 | | | 11 312 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 986.00 | | | -1 986.00 |
DK Regulated provisions | 565.00 | | | 565.00 |
DL TOTAL (I) | 11 310 813.00 | | | 11 310 813.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 1 499.00 | | | 1 499.00 |
EC TOTAL (IV) | 11 499.00 | | | 11 499.00 |
EE Grand total (I to V) | 11 322 313.00 | | | 11 322 313.00 |
EG Accrued income and payables due within one year | 11 499.00 | | | 11 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 304.00 | |
FX Taxes, duties, and similar payments | | | 28.00 | |
GF Total Operating Expenses (II) | | | 1 332.00 | |
GG - OPERATING RESULT (I - II) | | | -1 332.00 | |
GR Interest and similar expenses | | | 90.00 | |
GU Total financial expenses (VI) | | | 90.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -90.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 422.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 565.00 | | | 565.00 |
HH Total exceptional expenses (VIII) | 565.00 | | | 565.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -565.00 | | | -565.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 986.00 | | | 1 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 986.00 | | | -1 986.00 |
| |
| 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 | | | 11 316 635.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 11 316 635.00 | |
I4 DECREASES Grand Total | | | 11 316 635.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 11 316 635.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 565.00 | | |
7C Grand total | | 565.00 | | |
UJ - Exceptional | | 565.00 | | |
| |
| 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 | 1 499.00 | 1 499.00 | | 1 499.00 |
VB VAT | 250.00 | 250.00 | | 250.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250.00 | 250.00 | | 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 499.00 | 11 499.00 | | 11 499.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 28.00 | | | 28.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 931.00 | | | 931.00 |
ST Other accounts | 373.00 | | | 373.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 28.00 | | | 28.00 |
YZ Total deductible VAT on goods and services | 880.00 | | | 880.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 304.00 | | | 1 304.00 |
