| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 210 000.00 | 3 063.00 | 206 937.00 | 210 000.00 |
AT Other tangible assets | 850.00 | 9.00 | 841.00 | 850.00 |
BJ TOTAL (I) | 210 000.00 | 3 063.00 | 206 937.00 | 210 000.00 |
CF Cash and cash equivalents | 950.00 | | 950.00 | 950.00 |
CJ TOTAL (II) | 950.00 | | 950.00 | 950.00 |
CO Grand total (0 to V) | 210 950.00 | 3 063.00 | 207 887.00 | 210 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -4 259.00 | | | -4 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 259.00 | | | -4 259.00 |
DL TOTAL (I) | -3 259.00 | | | -3 259.00 |
DU Loans and Debts from Credit Institutions (3) | 210 000.00 | | | 210 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 146.00 | | | 1 146.00 |
EC TOTAL (IV) | 211 146.00 | | | 211 146.00 |
EE Grand total (I to V) | 207 887.00 | | | 207 887.00 |
EG Accrued income and payables due within one year | 1 146.00 | | | 1 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 600.00 | | 9 600.00 | 9 600.00 |
FJ Net sales | 9 600.00 | | 9 600.00 | 9 600.00 |
FR Total operating income (I) | | | 9 600.00 | |
FW Other purchases and external expenses | | | 1 196.00 | |
FX Taxes, duties, and similar payments | | | 1 820.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 063.00 | |
GF Total Operating Expenses (II) | | | 4 259.00 | |
GG - OPERATING RESULT (I - II) | | | -4 259.00 | |
GR Interest and similar expenses | | | 4 810.00 | |
GU Total financial expenses (VI) | | | 4 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 600.00 | | | 9 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 259.00 | | | 4 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 259.00 | | | -4 259.00 |
| |
| 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 | | | 210 000.00 | |
I4 DECREASES Grand Total | | | 210 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 210 850.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 210 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 063.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 063.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 900.00 | 3 900.00 | | 3 900.00 |
VH Loans with a maturity of more than one year at origin | 201 633.00 | | | 201 633.00 |
VI Group and Associates | 23 353.00 | 23 353.00 | | 23 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 886.00 | 27 253.00 | | 228 886.00 |
| |
| 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 | 1 820.00 | | | 1 820.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 776.00 | | | 17 776.00 |
ST Other accounts | 1 196.00 | | | 1 196.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 196.00 | | | 1 196.00 |
