| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 400 000.00 | | 2 400 000.00 | 2 400 000.00 |
BZ Other receivables | 2 983.00 | | 2 983.00 | 2 983.00 |
CF Cash and cash equivalents | 109 990.00 | | 109 990.00 | 109 990.00 |
CJ TOTAL (II) | 112 973.00 | | 112 973.00 | 112 973.00 |
CO Grand total (0 to V) | 2 512 973.00 | | 2 512 973.00 | 2 512 973.00 |
CU Other investments | 2 400 000.00 | | 2 400 000.00 | 2 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 923.00 | | | -14 923.00 |
DL TOTAL (I) | -4 924.00 | | | -4 924.00 |
DU Loans and Debts from Credit Institutions (3) | 2 400 000.00 | | | 2 400 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | | | 100 000.00 |
DX Trade payables and related accounts | 17 896.00 | | | 17 896.00 |
EC TOTAL (IV) | 2 517 896.00 | | | 2 517 896.00 |
EE Grand total (I to V) | 2 512 973.00 | | | 2 512 973.00 |
EG Accrued income and payables due within one year | 350 457.00 | | | 350 457.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 923.00 | |
GF Total Operating Expenses (II) | | | 14 923.00 | |
GG - OPERATING RESULT (I - II) | | | -14 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 923.00 | | | 14 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 923.00 | | | -14 923.00 |
| |
| 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 | | | 2 400 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 400 000.00 | |
I4 DECREASES Grand Total | | | 2 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 400 000.00 | |
| |
| 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 | 17 896.00 | 17 896.00 | | 17 896.00 |
VB VAT | 2 983.00 | | | 2 983.00 |
VH Loans with a maturity of more than one year at origin | 2 400 000.00 | 332 561.00 | 1 018 067.00 | 2 400 000.00 |
VI Group and Associates | 100 000.00 | | | 100 000.00 |
VJ Loans taken out during the year | 2 400 000.00 | | | 2 400 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 983.00 | 2 983.00 | | 2 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 517 896.00 | 350 457.00 | 1 018 067.00 | 2 517 896.00 |
| |
| 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) | 14 913.00 | | | 14 913.00 |
ST Other accounts | 10.00 | | | 10.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 923.00 | | | 14 923.00 |
