| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 000.00 | | 800 000.00 | 800 000.00 |
CF Cash and cash equivalents | 709.00 | | 709.00 | 709.00 |
CJ TOTAL (II) | 709.00 | | 709.00 | 709.00 |
CO Grand total (0 to V) | 800 709.00 | | 800 709.00 | 800 709.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -66 220.00 | -56 116.00 | | -66 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 865.00 | -10 104.00 | | 137 865.00 |
DL TOTAL (I) | 76 645.00 | -61 220.00 | | 76 645.00 |
DU Loans and Debts from Credit Institutions (3) | 267 016.00 | 339 674.00 | | 267 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 354 866.00 | 399 008.00 | | 354 866.00 |
DY Tax and social security liabilities | 14 256.00 | 12 124.00 | | 14 256.00 |
EA Other liabilities | 87 926.00 | 119 175.00 | | 87 926.00 |
EC TOTAL (IV) | 724 064.00 | 869 980.00 | | 724 064.00 |
EE Grand total (I to V) | 800 709.00 | 808 760.00 | | 800 709.00 |
EG Accrued income and payables due within one year | 649 603.00 | 602 964.00 | | 649 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 180.00 | |
FX Taxes, duties, and similar payments | | | 1 079.00 | |
GF Total Operating Expenses (II) | | | 1 259.00 | |
GG - OPERATING RESULT (I - II) | | | -1 259.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 10 876.00 | |
GU Total financial expenses (VI) | | | 10 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 139 124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | 733.00 | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 135.00 | 10 837.00 | | 12 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 865.00 | -10 104.00 | | 137 865.00 |
| |
| 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 | 800 000.00 | | | 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 000.00 | |
I4 DECREASES Grand Total | | | 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 000.00 | | | 800 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 14 256.00 | 14 256.00 | | 14 256.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87 926.00 | 87 926.00 | | 87 926.00 |
UP Loans | 11.00 | | | 11.00 |
VH Loans with a maturity of more than one year at origin | 267 016.00 | 192 555.00 | 74 461.00 | 267 016.00 |
VI Group and Associates | 354 866.00 | 354 866.00 | | 354 866.00 |
VK Loans repaid during the year | 72 658.00 | | | 72 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 724 064.00 | 649 603.00 | 74 461.00 | 724 064.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 180.00 | 242.00 | | 180.00 |
YW Business tax | 1 079.00 | | | 1 079.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 079.00 | | | 1 079.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 180.00 | 242.00 | | 180.00 |
