| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 300 000.00 | | 2 300 000.00 | 2 300 000.00 |
BZ Other receivables | 103 324.00 | | 103 324.00 | 103 324.00 |
CF Cash and cash equivalents | 4 671.00 | | 4 671.00 | 4 671.00 |
CJ TOTAL (II) | 107 995.00 | | 107 995.00 | 107 995.00 |
CO Grand total (0 to V) | 2 407 995.00 | | 2 407 995.00 | 2 407 995.00 |
CU Other investments | 2 300 000.00 | | 2 300 000.00 | 2 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 384 600.00 | | | 1 384 600.00 |
DD Legal reserve (1) | 138 460.00 | | | 138 460.00 |
DH Retained earnings | 186 561.00 | | | 186 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 489.00 | | | -9 489.00 |
DL TOTAL (I) | 1 700 132.00 | | | 1 700 132.00 |
DU Loans and Debts from Credit Institutions (3) | 133 333.00 | | | 133 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 571 630.00 | | | 571 630.00 |
DX Trade payables and related accounts | 2 900.00 | | | 2 900.00 |
EC TOTAL (IV) | 707 863.00 | | | 707 863.00 |
EE Grand total (I to V) | 2 407 995.00 | | | 2 407 995.00 |
EG Accrued income and payables due within one year | 641 196.00 | | | 641 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 905.00 | |
FX Taxes, duties, and similar payments | | | 417.00 | |
GF Total Operating Expenses (II) | | | 4 322.00 | |
GG - OPERATING RESULT (I - II) | | | -4 322.00 | |
GR Interest and similar expenses | | | 5 166.00 | |
GU Total financial expenses (VI) | | | 5 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 489.00 | | | 9 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 489.00 | | | -9 489.00 |
| |
| 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 | 2 300 000.00 | | | 2 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 300 000.00 | |
I4 DECREASES Grand Total | | | 2 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 300 000.00 | | | 2 300 000.00 |
| |
| 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 | 2 900.00 | 2 900.00 | | 2 900.00 |
VH Loans with a maturity of more than one year at origin | 133 333.00 | 66 666.00 | 66 667.00 | 133 333.00 |
VI Group and Associates | 571 630.00 | 571 630.00 | | 571 630.00 |
VK Loans repaid during the year | 66 666.00 | | | 66 666.00 |
VM Income taxes | 103 324.00 | | | 103 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 324.00 | 103 324.00 | | 103 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 707 863.00 | 641 196.00 | 66 667.00 | 707 863.00 |
| |
| 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 | 417.00 | | | 417.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 920.00 | | | 2 920.00 |
ST Other accounts | 985.00 | | | 985.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 417.00 | | | 417.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 905.00 | | | 3 905.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
