| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 852 637.00 | | 9 852 637.00 | 9 852 637.00 |
CF Cash and cash equivalents | 80 716.00 | | 80 716.00 | 80 716.00 |
CJ TOTAL (II) | 80 716.00 | | 80 716.00 | 80 716.00 |
CO Grand total (0 to V) | 9 933 354.00 | | 9 933 354.00 | 9 933 354.00 |
CU Other investments | 9 852 637.00 | | 9 852 637.00 | 9 852 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 354 990.00 | | | 354 990.00 |
DB Share, merger, contribution premiums, etc. | 4 637 089.00 | | | 4 637 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -131 693.00 | | | -131 693.00 |
DL TOTAL (I) | 4 860 386.00 | | | 4 860 386.00 |
DU Loans and Debts from Credit Institutions (3) | 5 072 968.00 | | | 5 072 968.00 |
EC TOTAL (IV) | 5 072 968.00 | | | 5 072 968.00 |
EE Grand total (I to V) | 9 933 354.00 | | | 9 933 354.00 |
EG Accrued income and payables due within one year | 5 072 968.00 | | | 5 072 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 67 558.00 | |
FX Taxes, duties, and similar payments | | | 3 377.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 70 936.00 | |
GG - OPERATING RESULT (I - II) | | | -70 936.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GR Interest and similar expenses | | | 60 756.00 | |
GU Total financial expenses (VI) | | | 60 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -60 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -131 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 693.00 | | | 131 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -131 693.00 | | | -131 693.00 |
| |
| 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 | | | 9 852 637.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 852 637.00 | |
I4 DECREASES Grand Total | | | 9 852 637.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 852 637.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VG Loans with a maturity of up to one year at origin | 2 150.00 | 2 150.00 | | 2 150.00 |
VH Loans with a maturity of more than one year at origin | 5 070 818.00 | 5 070 818.00 | | 5 070 818.00 |
VJ Loans taken out during the year | 5 070 818.00 | | | 5 070 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 072 968.00 | 5 072 968.00 | | 5 072 968.00 |
| |
| 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 | 3 377.00 | | | 3 377.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 312.00 | | | 5 312.00 |
ST Other accounts | 62 246.00 | | | 62 246.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 377.00 | | | 3 377.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 67 558.00 | | | 67 558.00 |
