| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 668 810.00 | | 668 810.00 | 668 810.00 |
BZ Other receivables | 126.00 | | 126.00 | 126.00 |
CF Cash and cash equivalents | 5 254.00 | | 5 254.00 | 5 254.00 |
CJ TOTAL (II) | 5 254.00 | | 5 254.00 | 5 254.00 |
CO Grand total (0 to V) | 674 064.00 | | 674 064.00 | 674 064.00 |
CU Other investments | 668 810.00 | | 668 810.00 | 668 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | -6 624.00 | | | -6 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 427.00 | | | -5 427.00 |
DL TOTAL (I) | -7 051.00 | | | -7 051.00 |
DU Loans and Debts from Credit Institutions (3) | 369 949.00 | | | 369 949.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 794.00 | | | 263 794.00 |
EA Other liabilities | 47 371.00 | | | 47 371.00 |
EC TOTAL (IV) | 681 115.00 | | | 681 115.00 |
EE Grand total (I to V) | 674 064.00 | | | 674 064.00 |
EG Accrued income and payables due within one year | 374 009.00 | | | 374 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 385.00 | |
GF Total Operating Expenses (II) | | | 385.00 | |
GG - OPERATING RESULT (I - II) | | | -385.00 | |
GR Interest and similar expenses | | | 5 042.00 | |
GU Total financial expenses (VI) | | | 5 042.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 042.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 427.00 | | | 5 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 427.00 | | | -5 427.00 |
| |
| 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 | 668 810.00 | | | 668 810.00 |
I3 DECREASES Total Financial Fixed Assets | | | 668 810.00 | |
I4 DECREASES Grand Total | | | 668 810.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 668 810.00 | | | 668 810.00 |
| |
| 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) | 47 371.00 | 47 371.00 | | 47 371.00 |
VB VAT | 126.00 | 126.00 | | 126.00 |
VH Loans with a maturity of more than one year at origin | 369 949.00 | 62 843.00 | 307 106.00 | 369 949.00 |
VI Group and Associates | 263 794.00 | 263 794.00 | | 263 794.00 |
VJ Loans taken out during the year | 450 000.00 | | | 450 000.00 |
VK Loans repaid during the year | 28 617.00 | | | 28 617.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126.00 | 126.00 | | 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 681 115.00 | 374 009.00 | 307 106.00 | 681 115.00 |
| |
| 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) | 295.00 | | | 295.00 |
ST Other accounts | 385.00 | | | 385.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 385.00 | | | 385.00 |
