| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 270 300.00 | | 270 300.00 | 270 300.00 |
BZ Other receivables | 69 042.00 | | 69 042.00 | 69 042.00 |
CF Cash and cash equivalents | 263.00 | | 263.00 | 263.00 |
CJ TOTAL (II) | 69 305.00 | | 69 305.00 | 69 305.00 |
CO Grand total (0 to V) | 339 605.00 | | 339 605.00 | 339 605.00 |
CU Other investments | 270 300.00 | | 270 300.00 | 270 300.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 20 945.00 | 20 945.00 | | 20 945.00 |
DH Retained earnings | -4 657.00 | | | -4 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 007.00 | -4 657.00 | | -1 007.00 |
DL TOTAL (I) | 16 381.00 | 17 387.00 | | 16 381.00 |
DU Loans and Debts from Credit Institutions (3) | 114 046.00 | 125 000.00 | | 114 046.00 |
DV Miscellaneous Loans and Financial Debts (4) | 208 309.00 | 166 124.00 | | 208 309.00 |
DX Trade payables and related accounts | 870.00 | 860.00 | | 870.00 |
EC TOTAL (IV) | 323 224.00 | 291 984.00 | | 323 224.00 |
EE Grand total (I to V) | 339 605.00 | 309 371.00 | | 339 605.00 |
EG Accrued income and payables due within one year | 220 450.00 | 177 938.00 | | 220 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 839.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GF Total Operating Expenses (II) | | | 1 977.00 | |
GG - OPERATING RESULT (I - II) | | | -1 977.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 596.00 | |
GP Total financial income (V) | | | 596.00 | |
GR Interest and similar expenses | | | 6 040.00 | |
GU Total financial expenses (VI) | | | 6 040.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 421.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 308.00 | 152.00 | | 308.00 |
HH Total exceptional expenses (VIII) | 308.00 | 152.00 | | 308.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -308.00 | -152.00 | | -308.00 |
HK Income tax | -6 722.00 | -5 243.00 | | -6 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 596.00 | 224.00 | | 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 603.00 | 4 881.00 | | 1 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 007.00 | -4 657.00 | | -1 007.00 |
| |
| 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 | 270 300.00 | | | 270 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 270 300.00 | |
I4 DECREASES Grand Total | | | 270 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 270 300.00 | | | 270 300.00 |
| |
| 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 | 870.00 | 870.00 | | 870.00 |
VC Group and associates | 62 320.00 | | | 62 320.00 |
VH Loans with a maturity of more than one year at origin | 114 046.00 | 11 272.00 | 102 774.00 | 114 046.00 |
VI Group and Associates | 208 309.00 | 208 309.00 | | 208 309.00 |
VK Loans repaid during the year | 10 954.00 | | | 10 954.00 |
VM Income taxes | 6 722.00 | | | 6 722.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 042.00 | 69 042.00 | | 69 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 224.00 | 220 450.00 | 102 774.00 | 323 224.00 |
| |
| 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 | | 6 000.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 605.00 | 1 341.00 | | 1 605.00 |
ST Other accounts | 234.00 | 281.00 | | 234.00 |
YW Business tax | 138.00 | 137.00 | | 138.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 138.00 | 6 137.00 | | 138.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 839.00 | 1 622.00 | | 1 839.00 |
