| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | | | | |
BT Goods | | | | |
BZ Other receivables | 113 782.00 | | 113 782.00 | 113 782.00 |
CF Cash and cash equivalents | 50 866.00 | | 50 866.00 | 50 866.00 |
CJ TOTAL (II) | 164 648.00 | | 164 648.00 | 164 648.00 |
CO Grand total (0 to V) | 164 648.00 | | 164 648.00 | 164 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 500.00 | 19 500.00 | | 19 500.00 |
DD Legal reserve (1) | 1 950.00 | 1 950.00 | | 1 950.00 |
DH Retained earnings | 151 672.00 | 98 398.00 | | 151 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 117.00 | 53 273.00 | | -21 117.00 |
DL TOTAL (I) | 152 005.00 | 173 122.00 | | 152 005.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | 119.00 | | 80.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 902.00 | 304 715.00 | | 11 902.00 |
DX Trade payables and related accounts | 662.00 | 714.00 | | 662.00 |
EC TOTAL (IV) | 12 643.00 | 305 548.00 | | 12 643.00 |
EE Grand total (I to V) | 164 648.00 | 478 670.00 | | 164 648.00 |
EG Accrued income and payables due within one year | 12 643.00 | 305 548.00 | | 12 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 45 000.00 | | 45 000.00 | 45 000.00 |
FJ Net sales | 45 000.00 | | 45 000.00 | 45 000.00 |
FR Total operating income (I) | | | 45 000.00 | |
FT Inventory change (goods) | | | 750.00 | |
FW Other purchases and external expenses | | | 3 701.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GF Total Operating Expenses (II) | | | 4 634.00 | |
GG - OPERATING RESULT (I - II) | | | 40 367.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 263.00 | |
GP Total financial income (V) | | | 5 263.00 | |
GR Interest and similar expenses | | | 54 845.00 | |
GU Total financial expenses (VI) | | | 54 845.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 902.00 | -13 170.00 | | 11 902.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 263.00 | 47 949.00 | | 50 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 380.00 | -5 325.00 | | 71 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 117.00 | 53 273.00 | | -21 117.00 |
| |
| 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 | 464 569.00 | | 5 263.00 | 464 569.00 |
I3 DECREASES Total Financial Fixed Assets | 469 832.00 | | | 469 832.00 |
I4 DECREASES Grand Total | 469 832.00 | | | 469 832.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 464 569.00 | | 5 263.00 | 464 569.00 |
| |
| 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 | 662.00 | 662.00 | | 662.00 |
VC Group and associates | 113 782.00 | 113 782.00 | | 113 782.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 11 902.00 | 11 902.00 | | 11 902.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 782.00 | 113 782.00 | | 113 782.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 643.00 | 12 643.00 | | 12 643.00 |
| |
| 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) | 1 055.00 | 1 293.00 | | 1 055.00 |
ST Other accounts | 486.00 | 419.00 | | 486.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 2 160.00 | | 2 160.00 |
YW Business tax | 183.00 | 181.00 | | 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 183.00 | 181.00 | | 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 701.00 | 3 873.00 | | 3 701.00 |
