| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 554 750.00 | | 554 750.00 | 554 750.00 |
BZ Other receivables | 88 822.00 | | 88 822.00 | 88 822.00 |
CF Cash and cash equivalents | 5 516.00 | | 5 516.00 | 5 516.00 |
CH Prepaid expenses | 197.00 | | 197.00 | 197.00 |
CJ TOTAL (II) | 94 535.00 | | 94 535.00 | 94 535.00 |
CO Grand total (0 to V) | 649 285.00 | | 649 285.00 | 649 285.00 |
CU Other investments | 554 750.00 | | 554 750.00 | 554 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 468 420.00 | | | 468 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 507.00 | | | 145 507.00 |
DL TOTAL (I) | 613 927.00 | | | 613 927.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 330.00 | | | 34 330.00 |
DX Trade payables and related accounts | 780.00 | | | 780.00 |
DY Tax and social security liabilities | 248.00 | | | 248.00 |
EC TOTAL (IV) | 35 358.00 | | | 35 358.00 |
EE Grand total (I to V) | 649 285.00 | | | 649 285.00 |
EG Accrued income and payables due within one year | 35 358.00 | | | 35 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 032.00 | |
FX Taxes, duties, and similar payments | | | 266.00 | |
GF Total Operating Expenses (II) | | | 6 298.00 | |
GG - OPERATING RESULT (I - II) | | | -6 298.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 152 000.00 | |
GP Total financial income (V) | | | 152 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 152 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 195.00 | | | 195.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 000.00 | | | 152 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 493.00 | | | 6 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 507.00 | | | 145 507.00 |
| |
| 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 | | | 554 750.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 554 750.00 | |
I4 DECREASES Grand Total | | | 554 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 554 750.00 | |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8E Income Taxes | 195.00 | 195.00 | | 195.00 |
VB VAT | 859.00 | | | 859.00 |
VC Group and associates | 87 963.00 | | | 87 963.00 |
VI Group and Associates | 34 330.00 | 34 330.00 | | 34 330.00 |
VQ Other Taxes, Duties, and Similar Debts | 53.00 | 53.00 | | 53.00 |
VS Prepaid expenses | 197.00 | | | 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 019.00 | 89 019.00 | | 89 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 358.00 | | | 35 358.00 |
| |
| 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) | 5 636.00 | | | 5 636.00 |
ST Other accounts | 396.00 | | | 396.00 |
YW Business tax | 266.00 | | | 266.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 266.00 | | | 266.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 032.00 | | | 6 032.00 |
