| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 7 992.00 | | 7 992.00 | 7 992.00 |
BZ Other receivables | 3 125 549.00 | | 3 125 549.00 | 3 125 549.00 |
CF Cash and cash equivalents | 418 492.00 | | 418 492.00 | 418 492.00 |
CJ TOTAL (II) | 3 544 041.00 | | 3 544 041.00 | 3 544 041.00 |
CO Grand total (0 to V) | 3 553 033.00 | | 3 553 033.00 | 3 553 033.00 |
CU Other investments | 7 992.00 | | 7 992.00 | 7 992.00 |
| |
| 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) | -566 738.00 | | | -566 738.00 |
DL TOTAL (I) | -565 738.00 | | | -565 738.00 |
DU Loans and Debts from Credit Institutions (3) | 1 405 825.00 | | | 1 405 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 693 539.00 | | | 2 693 539.00 |
DX Trade payables and related accounts | 6 000.00 | | | 6 000.00 |
DZ Fixed asset liabilities and related accounts | 7 992.00 | | | 7 992.00 |
EA Other liabilities | 5 414.00 | | | 5 414.00 |
EC TOTAL (IV) | 4 118 771.00 | | | 4 118 771.00 |
EE Grand total (I to V) | 3 553 033.00 | | | 3 553 033.00 |
EG Accrued income and payables due within one year | 4 118 771.00 | | | 4 118 771.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17 826.00 | | | 17 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 20 117.00 | |
GF Total Operating Expenses (II) | | | 20 118.00 | |
GG - OPERATING RESULT (I - II) | | | -20 117.00 | |
GH Attributed profit or transferred loss (III) | | | 133 239.00 | |
GI Supported loss or transferred profit (IV) | | | 655 540.00 | |
GL Other interest and similar income | | | 44 336.00 | |
GP Total financial income (V) | | | 44 336.00 | |
GR Interest and similar expenses | | | 68 656.00 | |
GU Total financial expenses (VI) | | | 68 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -566 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 177 575.00 | | | 177 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 744 314.00 | | | 744 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -566 738.00 | | | -566 738.00 |
| |
| 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 | 7 992.00 | | | 7 992.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 992.00 | |
I4 DECREASES Grand Total | | | 7 992.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 992.00 | | | 7 992.00 |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 7 992.00 | 7 992.00 | | 7 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 414.00 | 5 414.00 | | 5 414.00 |
VB VAT | 2 194.00 | 2 194.00 | | 2 194.00 |
VC Group and associates | 3 123 355.00 | 3 123 355.00 | | 3 123 355.00 |
VH Loans with a maturity of more than one year at origin | 1 405 825.00 | 1 405 825.00 | | 1 405 825.00 |
VI Group and Associates | 2 693 539.00 | 2 693 539.00 | | 2 693 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 125 549.00 | 3 125 549.00 | | 3 125 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 118 771.00 | 4 118 771.00 | | 4 118 771.00 |
| |
| 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) | 5 044.00 | | | 5 044.00 |
ST Other accounts | 15 073.00 | | | 15 073.00 |
YZ Total deductible VAT on goods and services | 1 194.00 | | | 1 194.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 117.00 | | | 20 117.00 |
