| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 830.00 | | 5 830.00 | 5 830.00 |
BJ TOTAL (I) | 1 055 830.00 | | 1 055 830.00 | 1 055 830.00 |
CF Cash and cash equivalents | 55 789.00 | | 55 789.00 | 55 789.00 |
CJ TOTAL (II) | 55 789.00 | | 55 789.00 | 55 789.00 |
CO Grand total (0 to V) | 1 111 619.00 | | 1 111 619.00 | 1 111 619.00 |
CU Other investments | 1 050 000.00 | | 1 050 000.00 | 1 050 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DH Retained earnings | 87 222.00 | | | 87 222.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 835.00 | | | 84 835.00 |
DL TOTAL (I) | 322 058.00 | | | 322 058.00 |
DU Loans and Debts from Credit Institutions (3) | 766 896.00 | | | 766 896.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 193.00 | | | 20 193.00 |
DX Trade payables and related accounts | 2 471.00 | | | 2 471.00 |
EC TOTAL (IV) | 789 561.00 | | | 789 561.00 |
EE Grand total (I to V) | 1 111 619.00 | | | 1 111 619.00 |
EG Accrued income and payables due within one year | 111 589.00 | | | 111 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 847.00 | |
GF Total Operating Expenses (II) | | | 4 847.00 | |
GG - OPERATING RESULT (I - II) | | | -4 847.00 | |
GL Other interest and similar income | | | 99 990.00 | |
GP Total financial income (V) | | | 99 990.00 | |
GR Interest and similar expenses | | | 10 306.00 | |
GU Total financial expenses (VI) | | | 10 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 99 990.00 | | | 99 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 154.00 | | | 15 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 835.00 | | | 84 835.00 |
| |
| 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 | 1 055 830.00 | | | 1 055 830.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 055 830.00 | |
I4 DECREASES Grand Total | | | 1 055 830.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 055 830.00 | | | 1 055 830.00 |
| |
| 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 | 2 471.00 | 2 471.00 | | 2 471.00 |
UT Other financial assets | 5 830.00 | 5 830.00 | | 5 830.00 |
VH Loans with a maturity of more than one year at origin | 766 896.00 | 88 924.00 | 335 347.00 | 766 896.00 |
VI Group and Associates | 20 193.00 | 20 193.00 | | 20 193.00 |
VK Loans repaid during the year | 84 490.00 | | | 84 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 830.00 | 5 830.00 | | 5 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 789 561.00 | 111 589.00 | 335 347.00 | 789 561.00 |
| |
| 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 | 92.00 | | | 92.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 650.00 | | | 2 650.00 |
ST Other accounts | 2 197.00 | | | 2 197.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 847.00 | | | 4 847.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
