| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 3 900.00 | | 3 900.00 | 3 900.00 |
BJ TOTAL (I) | 52 194.00 | | 52 194.00 | 52 194.00 |
CF Cash and cash equivalents | 35 328.00 | | 35 328.00 | 35 328.00 |
CJ TOTAL (II) | 35 328.00 | | 35 328.00 | 35 328.00 |
CO Grand total (0 to V) | 91 422.00 | | 91 422.00 | 91 422.00 |
CU Other investments | 52 194.00 | | 52 194.00 | 52 194.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | -9 084.00 | | | -9 084.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 798.00 | | | -9 798.00 |
DL TOTAL (I) | -13 882.00 | | | -13 882.00 |
DU Loans and Debts from Credit Institutions (3) | 62 270.00 | | | 62 270.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 110.00 | | | 28 110.00 |
DX Trade payables and related accounts | 8 652.00 | | | 8 652.00 |
EA Other liabilities | 6 271.00 | | | 6 271.00 |
EC TOTAL (IV) | 105 305.00 | | | 105 305.00 |
EE Grand total (I to V) | 91 422.00 | | | 91 422.00 |
EG Accrued income and payables due within one year | 54 373.00 | | | 54 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 286.00 | |
GF Total Operating Expenses (II) | | | 9 286.00 | |
GG - OPERATING RESULT (I - II) | | | -9 286.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240.00 | |
GP Total financial income (V) | | | 240.00 | |
GR Interest and similar expenses | | | 749.00 | |
GU Total financial expenses (VI) | | | 749.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 795.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240.00 | | | 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 039.00 | | | 10 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 798.00 | | | -9 798.00 |
| |
| 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 | 73 318.00 | | | 73 318.00 |
I3 DECREASES Total Financial Fixed Assets | | 21 124.00 | 52 194.00 | |
I4 DECREASES Grand Total | | 21 124.00 | 52 194.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 73 318.00 | | | 73 318.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 28 110.00 | 28 110.00 | | 28 110.00 |
8B Suppliers and Related Accounts | 8 652.00 | 8 652.00 | | 8 652.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 271.00 | 6 271.00 | | 6 271.00 |
VH Loans with a maturity of more than one year at origin | 62 270.00 | 11 338.00 | 46 058.00 | 62 270.00 |
VK Loans repaid during the year | 11 235.00 | | | 11 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 305.00 | 54 373.00 | 46 058.00 | 105 305.00 |
| |
| 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) | 8 697.00 | | | 8 697.00 |
ST Other accounts | 589.00 | | | 589.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 286.00 | | | 9 286.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
