| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 513 250.00 | | 1 513 250.00 | 1 513 250.00 |
BZ Other receivables | 159 465.00 | | 159 465.00 | 159 465.00 |
CF Cash and cash equivalents | 28 269.00 | | 28 269.00 | 28 269.00 |
CJ TOTAL (II) | 187 734.00 | | 187 734.00 | 187 734.00 |
CO Grand total (0 to V) | 1 700 984.00 | | 1 700 984.00 | 1 700 984.00 |
CU Other investments | 1 513 250.00 | | 1 513 250.00 | 1 513 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 512 000.00 | | | 1 512 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 144.00 | | | 185 144.00 |
DL TOTAL (I) | 1 697 144.00 | | | 1 697 144.00 |
DX Trade payables and related accounts | 3 840.00 | | | 3 840.00 |
EC TOTAL (IV) | 3 840.00 | | | 3 840.00 |
EE Grand total (I to V) | 1 700 984.00 | | | 1 700 984.00 |
EG Accrued income and payables due within one year | 3 840.00 | | | 3 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 856.00 | |
GF Total Operating Expenses (II) | | | 9 856.00 | |
GG - OPERATING RESULT (I - II) | | | -9 856.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 195 000.00 | |
GP Total financial income (V) | | | 195 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 195 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 195 000.00 | | | 195 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 856.00 | | | 9 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 144.00 | | | 185 144.00 |
| |
| 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 | | | 1 513 250.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 513 250.00 | |
I4 DECREASES Grand Total | | | 1 513 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 513 250.00 | |
| |
| 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 | 3 840.00 | 3 840.00 | | 3 840.00 |
VB VAT | 1 965.00 | | | 1 965.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157 500.00 | | | 157 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 465.00 | 159 465.00 | | 159 465.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 840.00 | 3 840.00 | | 3 840.00 |
| |
| 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) | 8 152.00 | | | 8 152.00 |
ST Other accounts | 504.00 | | | 504.00 |
XQ Rental, rental and co-ownership charges | 1 200.00 | | | 1 200.00 |
YZ Total deductible VAT on goods and services | 1 565.00 | | | 1 565.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 856.00 | | | 9 856.00 |
