| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 792 000.00 | | 7 792 000.00 | 7 792 000.00 |
BZ Other receivables | 43 546.00 | | 43 546.00 | 43 546.00 |
CF Cash and cash equivalents | 197 210.00 | | 197 210.00 | 197 210.00 |
CJ TOTAL (II) | 240 756.00 | | 240 756.00 | 240 756.00 |
CO Grand total (0 to V) | 8 032 756.00 | | 8 032 756.00 | 8 032 756.00 |
CU Other investments | 7 792 000.00 | | 7 792 000.00 | 7 792 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 200 018.00 | | | 3 200 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -222 277.00 | | | -222 277.00 |
DL TOTAL (I) | 2 977 741.00 | | | 2 977 741.00 |
DM Proceeds from equity securities issues | 3 692 240.00 | | | 3 692 240.00 |
DO TOTAL (II) | 3 692 240.00 | | | 3 692 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 100 000.00 | | | 1 100 000.00 |
DX Trade payables and related accounts | 262 775.00 | | | 262 775.00 |
EC TOTAL (IV) | 1 362 775.00 | | | 1 362 775.00 |
EE Grand total (I to V) | 8 032 756.00 | | | 8 032 756.00 |
EG Accrued income and payables due within one year | 1 362 775.00 | | | 1 362 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 222 277.00 | |
GF Total Operating Expenses (II) | | | 222 277.00 | |
GG - OPERATING RESULT (I - II) | | | -222 277.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -222 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 277.00 | | | 222 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -222 277.00 | | | -222 277.00 |
| |
| 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 | | | 7 792 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 7 792 000.00 | |
I4 DECREASES Grand Total | | | 7 792 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7 792 000.00 | |
| |
| 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 | 262 775.00 | 262 775.00 | | 262 775.00 |
VB VAT | 43 546.00 | 43 546.00 | | 43 546.00 |
VI Group and Associates | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 546.00 | 43 546.00 | | 43 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 362 775.00 | 1 362 775.00 | | 1 362 775.00 |
| |
| 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) | 219 729.00 | | | 219 729.00 |
ST Other accounts | 2 548.00 | | | 2 548.00 |
YZ Total deductible VAT on goods and services | 42 846.00 | | | 42 846.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 222 277.00 | | | 222 277.00 |
