| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 311 500.00 | | 311 500.00 | 311 500.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 191.00 | | 3 191.00 | 3 191.00 |
CJ TOTAL (II) | 3 191.00 | | 3 191.00 | 3 191.00 |
CO Grand total (0 to V) | 314 691.00 | | 314 691.00 | 314 691.00 |
CU Other investments | 311 500.00 | | 311 500.00 | 311 500.00 |
| |
| 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 | -15 617.00 | -17 347.00 | | -15 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 997.00 | 1 731.00 | | 2 997.00 |
DL TOTAL (I) | -11 619.00 | -14 617.00 | | -11 619.00 |
DU Loans and Debts from Credit Institutions (3) | 102 963.00 | 130 515.00 | | 102 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 222 628.00 | 198 679.00 | | 222 628.00 |
DX Trade payables and related accounts | | 876.00 | | |
DY Tax and social security liabilities | 719.00 | | | 719.00 |
EC TOTAL (IV) | 326 310.00 | 330 069.00 | | 326 310.00 |
EE Grand total (I to V) | 314 691.00 | 315 453.00 | | 314 691.00 |
EG Accrued income and payables due within one year | 251 707.00 | 227 106.00 | | 251 707.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 567.00 | |
GF Total Operating Expenses (II) | | | 2 567.00 | |
GG - OPERATING RESULT (I - II) | | | -2 567.00 | |
GR Interest and similar expenses | | | 3 421.00 | |
GU Total financial expenses (VI) | | | 3 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -8 985.00 | -9 091.00 | | -8 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 997.00 | -1 731.00 | | -2 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 997.00 | 1 731.00 | | 2 997.00 |
| |
| 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 | 311 500.00 | | | 311 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 311 500.00 | |
I4 DECREASES Grand Total | | | 311 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 311 500.00 | | | 311 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 719.00 | 719.00 | | 719.00 |
VH Loans with a maturity of more than one year at origin | 102 963.00 | 28 360.00 | 74 603.00 | 102 963.00 |
VI Group and Associates | 222 628.00 | 222 628.00 | | 222 628.00 |
VK Loans repaid during the year | 27 551.00 | | | 27 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 310.00 | 251 707.00 | 74 603.00 | 326 310.00 |
| |
| 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) | 1 350.00 | 1 812.00 | | 1 350.00 |
ST Other accounts | 1 218.00 | 1 341.00 | | 1 218.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 567.00 | 3 153.00 | | 2 567.00 |
