| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 500 000.00 | | 3 500 000.00 | 3 500 000.00 |
BJ TOTAL (I) | 3 500 000.00 | | 3 500 000.00 | 3 500 000.00 |
BZ Other receivables | 2 985.00 | | 2 985.00 | 2 985.00 |
CF Cash and cash equivalents | 140 499.00 | | 140 499.00 | 140 499.00 |
CJ TOTAL (II) | 143 485.00 | | 143 485.00 | 143 485.00 |
CO Grand total (0 to V) | 3 643 485.00 | | 3 643 485.00 | 3 643 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 477 469.00 | | | 477 469.00 |
DL TOTAL (I) | 482 469.00 | | | 482 469.00 |
DU Loans and Debts from Credit Institutions (3) | 2 713 699.00 | | | 2 713 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 145 000.00 | | | 145 000.00 |
DX Trade payables and related accounts | 2 316.00 | | | 2 316.00 |
EA Other liabilities | 300 000.00 | | | 300 000.00 |
EC TOTAL (IV) | 3 161 015.00 | | | 3 161 015.00 |
EE Grand total (I to V) | 3 643 485.00 | | | 3 643 485.00 |
EG Accrued income and payables due within one year | 708 993.00 | | | 708 993.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 143 507.00 | |
FX Taxes, duties, and similar payments | | | 3 593.00 | |
GF Total Operating Expenses (II) | | | 147 100.00 | |
GG - OPERATING RESULT (I - II) | | | -147 100.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 660 000.00 | |
GP Total financial income (V) | | | 660 000.00 | |
GR Interest and similar expenses | | | 35 430.00 | |
GU Total financial expenses (VI) | | | 35 430.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 624 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 477 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 660 000.00 | | | 660 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 530.00 | | | 182 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 477 469.00 | | | 477 469.00 |
| |
| 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 | | | 3 500 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 500 000.00 | |
I4 DECREASES Grand Total | | | 3 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 500 000.00 | |
| |
| 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 | 2 316.00 | 2 316.00 | | 2 316.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300 000.00 | 300 000.00 | | 300 000.00 |
VC Group and associates | 2 985.00 | | | 2 985.00 |
VH Loans with a maturity of more than one year at origin | 2 713 699.00 | 261 677.00 | 1 089 572.00 | 2 713 699.00 |
VI Group and Associates | 145 000.00 | 145 000.00 | | 145 000.00 |
VJ Loans taken out during the year | 3 300 000.00 | | | 3 300 000.00 |
VK Loans repaid during the year | 586 300.00 | | | 586 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 985.00 | 2 985.00 | | 2 985.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 161 015.00 | 708 993.00 | 1 089 572.00 | 3 161 015.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 593.00 | | | 3 593.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 31 022.00 | | | 31 022.00 |
ST Other accounts | 112 484.00 | | | 112 484.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 593.00 | | | 3 593.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 143 507.00 | | | 143 507.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
