| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 990 000.00 | | 990 000.00 | 990 000.00 |
CF Cash and cash equivalents | 1 158.00 | | 1 158.00 | 1 158.00 |
CJ TOTAL (II) | 1 158.00 | | 1 158.00 | 1 158.00 |
CO Grand total (0 to V) | 991 158.00 | | 991 158.00 | 991 158.00 |
CU Other investments | 990 000.00 | | 990 000.00 | 990 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 740 000.00 | 740 000.00 | | 740 000.00 |
DH Retained earnings | -8 564.00 | | | -8 564.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 426.00 | -8 564.00 | | -3 426.00 |
DL TOTAL (I) | 728 008.00 | 731 435.00 | | 728 008.00 |
DU Loans and Debts from Credit Institutions (3) | 216 499.00 | 251 779.00 | | 216 499.00 |
DX Trade payables and related accounts | 1 650.00 | 2 000.00 | | 1 650.00 |
EA Other liabilities | 45 000.00 | 5 000.00 | | 45 000.00 |
EC TOTAL (IV) | 263 149.00 | 258 779.00 | | 263 149.00 |
EE Grand total (I to V) | 991 158.00 | 990 214.00 | | 991 158.00 |
EG Accrued income and payables due within one year | 83 055.00 | 43 582.00 | | 83 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 373.00 | |
GF Total Operating Expenses (II) | | | 1 373.00 | |
GG - OPERATING RESULT (I - II) | | | -1 373.00 | |
GR Interest and similar expenses | | | 2 053.00 | |
GU Total financial expenses (VI) | | | 2 053.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 426.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 426.00 | 8 564.00 | | 3 426.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 426.00 | -8 564.00 | | -3 426.00 |
| |
| 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 | 990 000.00 | | | 990 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 990 000.00 | |
I4 DECREASES Grand Total | | | 990 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 990 000.00 | | | 990 000.00 |
| |
| 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 | 1 650.00 | 1 650.00 | | 1 650.00 |
VH Loans with a maturity of more than one year at origin | 216 499.00 | 36 405.00 | 143 455.00 | 216 499.00 |
VI Group and Associates | 45 000.00 | 45 000.00 | | 45 000.00 |
VJ Loans taken out during the year | -2.00 | | | -2.00 |
VK Loans repaid during the year | 34 803.00 | | | 34 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 149.00 | 83 055.00 | 143 455.00 | 263 149.00 |
| |
| 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) | 1 373.00 | 6 784.00 | | 1 373.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 373.00 | 6 785.00 | | 1 373.00 |
