| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20 067.00 | 20 067.00 | | 20 067.00 |
BJ TOTAL (I) | 882 067.00 | 20 067.00 | 862 000.00 | 882 067.00 |
BZ Other receivables | 206.00 | | 206.00 | 206.00 |
CF Cash and cash equivalents | 10 101.00 | | 10 101.00 | 10 101.00 |
CJ TOTAL (II) | 10 307.00 | | 10 307.00 | 10 307.00 |
CO Grand total (0 to V) | 892 374.00 | 20 067.00 | 872 307.00 | 892 374.00 |
CU Other investments | 862 000.00 | | 862 000.00 | 862 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 383 000.00 | | | 383 000.00 |
DD Legal reserve (1) | 5 312.00 | | | 5 312.00 |
DG Other reserves | 84 819.00 | | | 84 819.00 |
DH Retained earnings | 16 102.00 | | | 16 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 93 435.00 | | | 93 435.00 |
DL TOTAL (I) | 582 668.00 | | | 582 668.00 |
DU Loans and Debts from Credit Institutions (3) | 110 855.00 | | | 110 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 139.00 | | | 171 139.00 |
DX Trade payables and related accounts | 7 645.00 | | | 7 645.00 |
EC TOTAL (IV) | 289 639.00 | | | 289 639.00 |
EE Grand total (I to V) | 872 307.00 | | | 872 307.00 |
EG Accrued income and payables due within one year | 200 082.00 | | | 200 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 373.00 | |
FX Taxes, duties, and similar payments | | | 410.00 | |
GF Total Operating Expenses (II) | | | 3 783.00 | |
GG - OPERATING RESULT (I - II) | | | -3 783.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 2 782.00 | |
GU Total financial expenses (VI) | | | 2 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 565.00 | | | 6 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 93 435.00 | | | 93 435.00 |
| |
| 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 | 882 067.00 | | | 882 067.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 067.00 | | | 20 067.00 |
I3 DECREASES Total Financial Fixed Assets | | | 862 000.00 | |
I4 DECREASES Grand Total | | | 882 067.00 | |
IN DECREASES Start-up, development, or research expenses | | | 20 067.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 862 000.00 | | | 862 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 067.00 | | | 20 067.00 |
CY DEPRECIATION Start-up, development, or research expenses | 20 067.00 | | | 20 067.00 |
| |
| 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 | 7 645.00 | 7 645.00 | | 7 645.00 |
VH Loans with a maturity of more than one year at origin | 110 855.00 | 21 299.00 | 89 557.00 | 110 855.00 |
VI Group and Associates | 171 139.00 | 171 139.00 | | 171 139.00 |
VK Loans repaid during the year | 21 055.00 | | | 21 055.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 206.00 | 206.00 | | 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206.00 | 206.00 | | 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 289 639.00 | 200 082.00 | 89 557.00 | 289 639.00 |
| |
| 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) | 1 440.00 | | | 1 440.00 |
ST Other accounts | 853.00 | | | 853.00 |
YT Subcontracting | 1 080.00 | | | 1 080.00 |
YW Business tax | 410.00 | | | 410.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 410.00 | | | 410.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 373.00 | | | 3 373.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
