| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 998.00 | 9 623.00 | 7 375.00 | 16 998.00 |
AT Other tangible assets | 2 857.00 | 2 857.00 | | 2 857.00 |
BF Loans | 149 000.00 | | 149 000.00 | 149 000.00 |
BJ TOTAL (I) | 168 856.00 | 12 480.00 | 156 375.00 | 168 856.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 192 687.00 | | 192 687.00 | 192 687.00 |
CF Cash and cash equivalents | 3 148.00 | | 3 148.00 | 3 148.00 |
CJ TOTAL (II) | 195 835.00 | | 195 835.00 | 195 835.00 |
CO Grand total (0 to V) | 364 691.00 | 12 480.00 | 352 211.00 | 364 691.00 |
CP Shares due in less than one year | 149 000.00 | | | 149 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 10 001.00 | -111 434.00 | | 10 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -172 238.00 | 121 435.00 | | -172 238.00 |
DL TOTAL (I) | -154 237.00 | 18 001.00 | | -154 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 953.00 | 39 654.00 | | 52 953.00 |
DX Trade payables and related accounts | 237.00 | 14 604.00 | | 237.00 |
EA Other liabilities | 453 257.00 | 394 952.00 | | 453 257.00 |
EC TOTAL (IV) | 506 448.00 | 449 211.00 | | 506 448.00 |
EE Grand total (I to V) | 352 211.00 | 467 212.00 | | 352 211.00 |
EG Accrued income and payables due within one year | 506 448.00 | 449 211.00 | | 506 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 54 935.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 905.00 | |
GE Other Expenses | | | 274.00 | |
GF Total Operating Expenses (II) | | | 60 114.00 | |
GG - OPERATING RESULT (I - II) | | | -48 114.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -70 000.00 | |
GP Total financial income (V) | | | -70 000.00 | |
GR Interest and similar expenses | | | 52 445.00 | |
GU Total financial expenses (VI) | | | 52 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -122 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -170 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 680.00 | 264.00 | | 1 680.00 |
HF Exceptional expenses on capital transactions | | 300.00 | | |
HH Total exceptional expenses (VIII) | 1 680.00 | 564.00 | | 1 680.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 680.00 | -564.00 | | -1 680.00 |
HL TOTAL REVENUE (I + III + V + VII) | -58 000.00 | 174 000.00 | | -58 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 238.00 | 52 565.00 | | 114 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -172 238.00 | 121 435.00 | | -172 238.00 |
HP References: Equipment leasing | 10 868.00 | 10 868.00 | | 10 868.00 |
| |
| 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 | 128 496.00 | | 44 000.00 | 128 496.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152 640.00 | |
I4 DECREASES Grand Total | | | 172 496.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 856.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 856.00 | | 4 000.00 | 15 856.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 112 640.00 | | 40 000.00 | 112 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 575.00 | 4 905.00 | | 7 575.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 575.00 | 4 905.00 | | 7 575.00 |
| |
| 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 | 237.00 | 237.00 | | 237.00 |
8K Other liabilities (including liabilities related to repo transactions) | 453 257.00 | 453 257.00 | | 453 257.00 |
UP Loans | 149 000.00 | 149 000.00 | | 149 000.00 |
VB VAT | 1 136.00 | 1 136.00 | | 1 136.00 |
VC Group and associates | 500.00 | 500.00 | | 500.00 |
VI Group and Associates | 52 953.00 | 52 953.00 | | 52 953.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 191 052.00 | 191 052.00 | | 191 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 341 687.00 | 341 687.00 | | 341 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 506 448.00 | 506 448.00 | | 506 448.00 |
| |
| 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) | 10 510.00 | 10 530.00 | | 10 510.00 |
ST Other accounts | 23 785.00 | 16 839.00 | | 23 785.00 |
XQ Rental, rental and co-ownership charges | 20 640.00 | 18 800.00 | | 20 640.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 935.00 | 46 169.00 | | 54 935.00 |
