| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 170 775.00 | | 170 775.00 | 170 775.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 646.00 | | 1 646.00 | 1 646.00 |
CH Prepaid expenses | 3 474.00 | | 3 474.00 | 3 474.00 |
CJ TOTAL (II) | 5 121.00 | | 5 121.00 | 5 121.00 |
CO Grand total (0 to V) | 179 258.00 | | 179 258.00 | 179 258.00 |
CU Other investments | 170 775.00 | | 170 775.00 | 170 775.00 |
CW Deferred expenses or loan issuance costs | 3 362.00 | | 3 362.00 | 3 362.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DH Retained earnings | -10 527.00 | | | -10 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 413.00 | -10 527.00 | | -6 413.00 |
DL TOTAL (I) | 28 061.00 | 34 473.00 | | 28 061.00 |
DU Loans and Debts from Credit Institutions (3) | 112 061.00 | 132 993.00 | | 112 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 684.00 | 14 330.00 | | 36 684.00 |
DX Trade payables and related accounts | 2 453.00 | 2 400.00 | | 2 453.00 |
EC TOTAL (IV) | 151 197.00 | 149 723.00 | | 151 197.00 |
EE Grand total (I to V) | 179 258.00 | 184 197.00 | | 179 258.00 |
EG Accrued income and payables due within one year | 65 469.00 | 37 663.00 | | 65 469.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 311.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 271.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 640.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 911.00 | |
GG - OPERATING RESULT (I - II) | | | -4 911.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 502.00 | |
GU Total financial expenses (VI) | | | 1 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 4 483.00 | | |
HE Exceptional expenses on management operations | | 399.00 | | |
HH Total exceptional expenses (VIII) | | 399.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -399.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 4 664.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 413.00 | 15 190.00 | | 6 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 413.00 | -10 527.00 | | -6 413.00 |
| |
| 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 | 170 775.00 | | | 170 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 170 775.00 | |
I4 DECREASES Grand Total | | | 170 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 170 775.00 | | | 170 775.00 |
| |
| 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 | 2 453.00 | 2 453.00 | | 2 453.00 |
VH Loans with a maturity of more than one year at origin | 112 061.00 | 26 333.00 | 85 728.00 | 112 061.00 |
VI Group and Associates | 36 684.00 | 36 684.00 | | 36 684.00 |
VK Loans repaid during the year | 20 621.00 | | | 20 621.00 |
VS Prepaid expenses | 3 474.00 | | | 3 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 474.00 | 3 474.00 | | 3 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 197.00 | 65 469.00 | 85 728.00 | 151 197.00 |
| |
| 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 | | 3 842.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 598.00 | 3 213.00 | | 2 598.00 |
ST Other accounts | 1 673.00 | 6 075.00 | | 1 673.00 |
YX Total of the account corresponding to line FX of table no. 2052 | | 3 842.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 271.00 | 9 288.00 | | 4 271.00 |
