| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 776 459.00 | | 1 776 459.00 | 1 776 459.00 |
BJ TOTAL (I) | 1 806 459.00 | | 1 806 459.00 | 1 806 459.00 |
BZ Other receivables | 3 476.00 | | 3 476.00 | 3 476.00 |
CF Cash and cash equivalents | 9 789.00 | | 9 789.00 | 9 789.00 |
CJ TOTAL (II) | 13 265.00 | | 13 265.00 | 13 265.00 |
CO Grand total (0 to V) | 1 819 724.00 | | 1 819 724.00 | 1 819 724.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DH Retained earnings | 131 459.00 | | | 131 459.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 767.00 | | | 28 767.00 |
DL TOTAL (I) | 204 226.00 | | | 204 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 612 498.00 | | | 1 612 498.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
EC TOTAL (IV) | 1 615 498.00 | | | 1 615 498.00 |
EE Grand total (I to V) | 1 819 724.00 | | | 1 819 724.00 |
EG Accrued income and payables due within one year | 1 615 498.00 | | | 1 615 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 105.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 5 260.00 | |
GG - OPERATING RESULT (I - II) | | | -5 260.00 | |
GK Income from other securities and fixed asset receivables | | | 39 103.00 | |
GP Total financial income (V) | | | 39 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 076.00 | | | 5 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 103.00 | | | 39 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 336.00 | | | 10 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 767.00 | | | 28 767.00 |
| |
| 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 | 1 967 356.00 | | 39 102.00 | 1 967 356.00 |
I3 DECREASES Total Financial Fixed Assets | | 200 000.00 | 1 806 459.00 | |
I4 DECREASES Grand Total | | 200 000.00 | 1 806 459.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 967 356.00 | | 39 102.00 | 1 967 356.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
UL Receivables related to investments | 1 776 459.00 | | | 1 776 459.00 |
VI Group and Associates | 1 612 498.00 | 1 612 498.00 | | 1 612 498.00 |
VM Income taxes | 3 476.00 | | | 3 476.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 779 935.00 | 3 476.00 | 1 776 459.00 | 1 779 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 615 498.00 | 1 615 498.00 | | 1 615 498.00 |
| |
| 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) | 4 502.00 | | | 4 502.00 |
ST Other accounts | 602.00 | | | 602.00 |
YW Business tax | 155.00 | | | 155.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 155.00 | | | 155.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 105.00 | | | 5 105.00 |
