| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 76 846.00 | | 76 846.00 | 76 846.00 |
CF Cash and cash equivalents | 9 888.00 | | 9 888.00 | 9 888.00 |
CJ TOTAL (II) | 9 888.00 | | 9 888.00 | 9 888.00 |
CO Grand total (0 to V) | 86 734.00 | | 86 734.00 | 86 734.00 |
CU Other investments | 76 846.00 | | 76 846.00 | 76 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 574.00 | | | 3 574.00 |
DL TOTAL (I) | 4 574.00 | | | 4 574.00 |
DU Loans and Debts from Credit Institutions (3) | 67 766.00 | | | 67 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 393.00 | | | 4 393.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 82 160.00 | | | 82 160.00 |
EE Grand total (I to V) | 86 734.00 | | | 86 734.00 |
EG Accrued income and payables due within one year | 29 034.00 | | | 29 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 246.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 5 271.00 | |
GG - OPERATING RESULT (I - II) | | | -5 271.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 450.00 | |
GP Total financial income (V) | | | 9 450.00 | |
GR Interest and similar expenses | | | 604.00 | |
GU Total financial expenses (VI) | | | 604.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 845.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 450.00 | | | 9 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 875.00 | | | 5 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 574.00 | | | 3 574.00 |
| |
| 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 | | | 76 846.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 76 846.00 | |
I4 DECREASES Grand Total | | | 76 846.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 76 846.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VH Loans with a maturity of more than one year at origin | 67 766.00 | 14 640.00 | 53 126.00 | 67 766.00 |
VI Group and Associates | 4 393.00 | 4 393.00 | | 4 393.00 |
VJ Loans taken out during the year | 75 000.00 | | | 75 000.00 |
VK Loans repaid during the year | 7 233.00 | | | 7 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 160.00 | 29 034.00 | 53 126.00 | 82 160.00 |
| |
| 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 | 25.00 | | | 25.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 885.00 | | | 3 885.00 |
ST Other accounts | 1 360.00 | | | 1 360.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 25.00 | | | 25.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 246.00 | | | 5 246.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
