| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 87 175.00 | | 87 175.00 | 87 175.00 |
BZ Other receivables | 884 990.00 | | 884 990.00 | 884 990.00 |
CF Cash and cash equivalents | 402 417.00 | | 402 417.00 | 402 417.00 |
CJ TOTAL (II) | 1 287 408.00 | | 1 287 408.00 | 1 287 408.00 |
CO Grand total (0 to V) | 1 374 583.00 | | 1 374 583.00 | 1 374 583.00 |
CU Other investments | 87 175.00 | | 87 175.00 | 87 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 8 485.00 | | | 8 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 113.00 | 8 485.00 | | -22 113.00 |
DL TOTAL (I) | -12 628.00 | 9 485.00 | | -12 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 387 211.00 | 1 036 263.00 | | 1 387 211.00 |
EC TOTAL (IV) | 1 387 211.00 | 1 036 263.00 | | 1 387 211.00 |
EE Grand total (I to V) | 1 374 583.00 | 1 045 748.00 | | 1 374 583.00 |
EG Accrued income and payables due within one year | 1 387 211.00 | 1 036 263.00 | | 1 387 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 575.00 | |
GF Total Operating Expenses (II) | | | 9 575.00 | |
GG - OPERATING RESULT (I - II) | | | -9 574.00 | |
GL Other interest and similar income | | | 19 707.00 | |
GP Total financial income (V) | | | 19 707.00 | |
GR Interest and similar expenses | | | 32 246.00 | |
GU Total financial expenses (VI) | | | 32 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 539.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 707.00 | 21 841.00 | | 19 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 820.00 | 13 356.00 | | 41 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 113.00 | 8 485.00 | | -22 113.00 |
| |
| 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 | 86 665.00 | | 510.00 | 86 665.00 |
I3 DECREASES Total Financial Fixed Assets | | | 87 175.00 | |
I4 DECREASES Grand Total | | | 87 175.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 665.00 | | 510.00 | 86 665.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 715.00 | | | 1 715.00 |
VC Group and associates | 883 275.00 | | | 883 275.00 |
VI Group and Associates | 1 387 211.00 | 1 387 211.00 | | 1 387 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 884 990.00 | 884 990.00 | | 884 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 387 211.00 | 1 387 211.00 | | 1 387 211.00 |
| |
| 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) | 9 563.00 | 2 640.00 | | 9 563.00 |
ST Other accounts | 12.00 | 33.00 | | 12.00 |
YZ Total deductible VAT on goods and services | 1 715.00 | | | 1 715.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 575.00 | 2 673.00 | | 9 575.00 |
