| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 727 670.00 | | 727 670.00 | 727 670.00 |
BJ TOTAL (I) | 727 670.00 | | 727 670.00 | 727 670.00 |
BT Goods | 1 049.00 | | 1 049.00 | 1 049.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 2 711.00 | | 2 711.00 | 2 711.00 |
CF Cash and cash equivalents | 14.00 | | 14.00 | 14.00 |
CJ TOTAL (II) | 12 174.00 | | 12 174.00 | 12 174.00 |
CO Grand total (0 to V) | 739 843.00 | | 739 843.00 | 739 843.00 |
CP Shares due in less than one year | 727 670.00 | | | 727 670.00 |
CU Other investments | | 1.00 | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DD Legal reserve (1) | 45.00 | 45.00 | | 45.00 |
DH Retained earnings | -3 627.00 | 857.00 | | -3 627.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 954.00 | -4 484.00 | | 2 954.00 |
DL TOTAL (I) | -427.00 | -3 382.00 | | -427.00 |
DU Loans and Debts from Credit Institutions (3) | 108.00 | 108.00 | | 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 730 146.00 | 713 067.00 | | 730 146.00 |
DX Trade payables and related accounts | 864.00 | 1 356.00 | | 864.00 |
DY Tax and social security liabilities | 9 153.00 | 9 441.00 | | 9 153.00 |
EC TOTAL (IV) | 740 271.00 | 723 972.00 | | 740 271.00 |
EE Grand total (I to V) | 739 843.00 | 720 591.00 | | 739 843.00 |
EG Accrued income and payables due within one year | 740 271.00 | 723 972.00 | | 740 271.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 108.00 | 108.00 | | 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 000.00 | | 7 000.00 | 7 000.00 |
FJ Net sales | 7 000.00 | | 7 000.00 | 7 000.00 |
FR Total operating income (I) | | | 7 000.00 | |
FW Other purchases and external expenses | | | 2 685.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
FZ Social Security Contributions | | | 1 461.00 | |
GF Total Operating Expenses (II) | | | 4 325.00 | |
GG - OPERATING RESULT (I - II) | | | 2 675.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 358.00 | |
GP Total financial income (V) | | | 15 358.00 | |
GR Interest and similar expenses | | | 15 078.00 | |
GU Total financial expenses (VI) | | | 15 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 098.00 | -2 041.00 | | 1 098.00 |
HK Income tax | | 1 688.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 358.00 | 19 611.00 | | 22 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 404.00 | 24 095.00 | | 19 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 954.00 | -4 484.00 | | 2 954.00 |
| |
| 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 | 718 311.00 | | 15 358.00 | 718 311.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 000.00 | 727 670.00 | |
I4 DECREASES Grand Total | | 6 000.00 | 727 670.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 718 311.00 | | 15 358.00 | 718 311.00 |
| |
| 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 | 864.00 | 864.00 | | 864.00 |
UL Receivables related to investments | 727 670.00 | 727 670.00 | | 727 670.00 |
UX Other trade receivables | 8 400.00 | | | 8 400.00 |
VB VAT | 3.00 | | | 3.00 |
VG Loans with a maturity of up to one year at origin | 108.00 | 108.00 | | 108.00 |
VI Group and Associates | 730 146.00 | 730 146.00 | | 730 146.00 |
VM Income taxes | 1 688.00 | | | 1 688.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 753.00 | 7 753.00 | | 7 753.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 021.00 | | | 1 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 738 781.00 | 738 781.00 | | 738 781.00 |
VW VAT | 1 400.00 | 1 400.00 | | 1 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 740 271.00 | 740 271.00 | | 740 271.00 |
| |
| 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) | 1 932.00 | 1 787.00 | | 1 932.00 |
ST Other accounts | 573.00 | 2 651.00 | | 573.00 |
XQ Rental, rental and co-ownership charges | 180.00 | 180.00 | | 180.00 |
YW Business tax | 179.00 | 180.00 | | 179.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 179.00 | 180.00 | | 179.00 |
YZ Total deductible VAT on goods and services | 3.00 | | | 3.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 685.00 | 4 618.00 | | 2 685.00 |
