| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | 70 000.00 | -70 000.00 | |
AX Advances and down payments | 70 000.00 | | 70 000.00 | 70 000.00 |
BB Receivables related to investments | 125 000.00 | 15 507.00 | 109 493.00 | 125 000.00 |
BH Other financial assets | 192.00 | | 192.00 | 192.00 |
BJ TOTAL (I) | 195 192.00 | 85 507.00 | 109 685.00 | 195 192.00 |
BZ Other receivables | 57 383.00 | | 57 383.00 | 57 383.00 |
CJ TOTAL (II) | 57 383.00 | | 57 383.00 | 57 383.00 |
CO Grand total (0 to V) | 252 575.00 | 85 507.00 | 167 068.00 | 252 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 452.00 | 27 452.00 | | 27 452.00 |
DD Legal reserve (1) | 367.00 | 367.00 | | 367.00 |
DH Retained earnings | -3 714.00 | -2 522.00 | | -3 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 652.00 | -1 192.00 | | -1 652.00 |
DL TOTAL (I) | 22 454.00 | 24 106.00 | | 22 454.00 |
DU Loans and Debts from Credit Institutions (3) | 1 242.00 | 1 242.00 | | 1 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 707.00 | 834.00 | | 17 707.00 |
DX Trade payables and related accounts | 8 061.00 | 7 461.00 | | 8 061.00 |
DY Tax and social security liabilities | 2 300.00 | 2 300.00 | | 2 300.00 |
EA Other liabilities | 115 304.00 | 130 811.00 | | 115 304.00 |
EC TOTAL (IV) | 144 615.00 | 142 648.00 | | 144 615.00 |
EE Grand total (I to V) | 167 068.00 | 166 754.00 | | 167 068.00 |
EG Accrued income and payables due within one year | 144 615.00 | 142 648.00 | | 144 615.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 242.00 | 1 242.00 | | 1 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 572.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GF Total Operating Expenses (II) | | | 1 652.00 | |
GG - OPERATING RESULT (I - II) | | | -1 652.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 4 800.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 652.00 | 5 992.00 | | 1 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 652.00 | -1 192.00 | | -1 652.00 |
| |
| 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 | 195 192.00 | | | 195 192.00 |
I3 DECREASES Total Financial Fixed Assets | | | 125 192.00 | |
I4 DECREASES Grand Total | | | 195 192.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 000.00 | | | 70 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 125 192.00 | | | 125 192.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 15 507.00 | | | 15 507.00 |
6E on fixed assets – tangible | 70 000.00 | | | 70 000.00 |
7B Total provisions for depreciation | 85 507.00 | | | 85 507.00 |
7C Grand total | 85 507.00 | | | 85 507.00 |
| |
| 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 | 8 061.00 | 8 061.00 | | 8 061.00 |
8E Income Taxes | 2 300.00 | 2 300.00 | | 2 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 115 304.00 | 115 304.00 | | 115 304.00 |
UL Receivables related to investments | 125 000.00 | | 125 000.00 | 125 000.00 |
UT Other financial assets | 192.00 | | 192.00 | 192.00 |
VB VAT | 2 079.00 | 2 079.00 | | 2 079.00 |
VG Loans with a maturity of up to one year at origin | 1 242.00 | 1 242.00 | | 1 242.00 |
VI Group and Associates | 17 707.00 | 17 707.00 | | 17 707.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 304.00 | 55 304.00 | | 55 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 182 575.00 | 57 383.00 | 125 192.00 | 182 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 615.00 | 144 615.00 | | 144 615.00 |
| |
| 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 | 80.00 | 158.00 | | 80.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 500.00 | 500.00 | | 500.00 |
XQ Rental, rental and co-ownership charges | 1 072.00 | 534.00 | | 1 072.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 80.00 | 158.00 | | 80.00 |
YZ Total deductible VAT on goods and services | 214.00 | 206.00 | | 214.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 572.00 | 1 034.00 | | 1 572.00 |
