| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 878 327.00 | | 878 327.00 | 878 327.00 |
BZ Other receivables | 303 255.00 | | 303 255.00 | 303 255.00 |
CF Cash and cash equivalents | 869 146.00 | | 869 146.00 | 869 146.00 |
CJ TOTAL (II) | 1 172 401.00 | | 1 172 401.00 | 1 172 401.00 |
CO Grand total (0 to V) | 2 050 728.00 | | 2 050 728.00 | 2 050 728.00 |
CU Other investments | 878 327.00 | | 878 327.00 | 878 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 000.00 | | | 220 000.00 |
DD Legal reserve (1) | 22 000.00 | | | 22 000.00 |
DG Other reserves | 1 503 730.00 | | | 1 503 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 008.00 | | | 102 008.00 |
DL TOTAL (I) | 1 847 738.00 | | | 1 847 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 760.00 | | | 200 760.00 |
DX Trade payables and related accounts | 2 230.00 | | | 2 230.00 |
EC TOTAL (IV) | 202 990.00 | | | 202 990.00 |
EE Grand total (I to V) | 2 050 728.00 | | | 2 050 728.00 |
EG Accrued income and payables due within one year | 202 990.00 | | | 202 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 348.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 484.00 | |
GG - OPERATING RESULT (I - II) | | | -2 484.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 041.00 | |
GL Other interest and similar income | | | 5 682.00 | |
GP Total financial income (V) | | | 105 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 230.00 | | | 1 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 723.00 | | | 105 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 714.00 | | | 3 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 008.00 | | | 102 008.00 |
| |
| 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 | 878 277.00 | | 50.00 | 878 277.00 |
I3 DECREASES Total Financial Fixed Assets | | | 878 327.00 | |
I4 DECREASES Grand Total | | | 878 327.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 878 277.00 | | 50.00 | 878 277.00 |
| |
| 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 | 2 230.00 | 2 230.00 | | 2 230.00 |
VC Group and associates | 302 583.00 | | | 302 583.00 |
VI Group and Associates | 200 760.00 | 200 760.00 | | 200 760.00 |
VM Income taxes | 672.00 | | | 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 303 255.00 | 303 255.00 | | 303 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 990.00 | 202 990.00 | | 202 990.00 |
| |
| 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) | 2 297.00 | | | 2 297.00 |
ST Other accounts | 51.00 | | | 51.00 |
YW Business tax | 136.00 | | | 136.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 136.00 | | | 136.00 |
ZE Dividends | 50 000.00 | | | 50 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 348.00 | | | 2 348.00 |
