| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 533 700.00 | | 533 700.00 | 533 700.00 |
BZ Other receivables | 2 670.00 | | 2 670.00 | 2 670.00 |
CF Cash and cash equivalents | 100 494.00 | | 100 494.00 | 100 494.00 |
CJ TOTAL (II) | 103 164.00 | | 103 164.00 | 103 164.00 |
CO Grand total (0 to V) | 636 864.00 | | 636 864.00 | 636 864.00 |
CU Other investments | 533 700.00 | | 533 700.00 | 533 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 000.00 | | | 280 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 195.00 | | | 80 195.00 |
DL TOTAL (I) | 360 195.00 | | | 360 195.00 |
DU Loans and Debts from Credit Institutions (3) | 275 229.00 | | | 275 229.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
EC TOTAL (IV) | 276 669.00 | | | 276 669.00 |
EE Grand total (I to V) | 636 864.00 | | | 636 864.00 |
EG Accrued income and payables due within one year | 42 880.00 | | | 42 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 538.00 | |
GF Total Operating Expenses (II) | | | 15 538.00 | |
GG - OPERATING RESULT (I - II) | | | -15 538.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 97 580.00 | |
GP Total financial income (V) | | | 97 580.00 | |
GR Interest and similar expenses | | | 1 846.00 | |
GU Total financial expenses (VI) | | | 1 846.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 97 580.00 | | | 97 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 385.00 | | | 17 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 195.00 | | | 80 195.00 |
| |
| 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 | | | 533 700.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 533 700.00 | |
I4 DECREASES Grand Total | | | 533 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 533 700.00 | |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
VB VAT | 2 670.00 | | | 2 670.00 |
VH Loans with a maturity of more than one year at origin | 275 229.00 | 41 440.00 | 168 813.00 | 275 229.00 |
VJ Loans taken out during the year | 275 000.00 | | | 275 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 670.00 | 2 670.00 | | 2 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 669.00 | 42 880.00 | 168 813.00 | 276 669.00 |
| |
| 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) | 14 011.00 | | | 14 011.00 |
ST Other accounts | 1 527.00 | | | 1 527.00 |
YZ Total deductible VAT on goods and services | 2 432.00 | | | 2 432.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 538.00 | | | 15 538.00 |
