| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 390 000.00 | | 390 000.00 | 390 000.00 |
BZ Other receivables | 23 768.00 | | 23 768.00 | 23 768.00 |
CF Cash and cash equivalents | 10 506.00 | | 10 506.00 | 10 506.00 |
CJ TOTAL (II) | 34 274.00 | | 34 274.00 | 34 274.00 |
CO Grand total (0 to V) | 424 274.00 | | 424 274.00 | 424 274.00 |
CU Other investments | 390 000.00 | | 390 000.00 | 390 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 172 778.00 | | | 172 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 715.00 | | | 56 715.00 |
DL TOTAL (I) | 234 992.00 | | | 234 992.00 |
DU Loans and Debts from Credit Institutions (3) | 188 002.00 | | | 188 002.00 |
DX Trade payables and related accounts | 1 280.00 | | | 1 280.00 |
EC TOTAL (IV) | 189 281.00 | | | 189 281.00 |
EE Grand total (I to V) | 424 274.00 | | | 424 274.00 |
EG Accrued income and payables due within one year | 58 124.00 | | | 58 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 152.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GF Total Operating Expenses (II) | | | 3 301.00 | |
GG - OPERATING RESULT (I - II) | | | -3 301.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 4 984.00 | |
GU Total financial expenses (VI) | | | 4 984.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 000.00 | | | 65 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 285.00 | | | 8 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 715.00 | | | 56 715.00 |
| |
| 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 | 390 000.00 | | | 390 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 390 000.00 | |
I4 DECREASES Grand Total | | | 390 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 390 000.00 | | | 390 000.00 |
| |
| 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 | 1 280.00 | 1 280.00 | | 1 280.00 |
VC Group and associates | 23 768.00 | | | 23 768.00 |
VH Loans with a maturity of more than one year at origin | 188 002.00 | 56 844.00 | 131 158.00 | 188 002.00 |
VK Loans repaid during the year | 55 323.00 | | | 55 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 768.00 | 23 768.00 | | 23 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 281.00 | 58 124.00 | 131 158.00 | 189 281.00 |
| |
| 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) | 1 325.00 | | | 1 325.00 |
ST Other accounts | 1 827.00 | | | 1 827.00 |
YW Business tax | 149.00 | | | 149.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 149.00 | | | 149.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 152.00 | | | 3 152.00 |
