| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 245 715.00 | | 245 715.00 | 245 715.00 |
BZ Other receivables | 8 838.00 | | 8 838.00 | 8 838.00 |
CF Cash and cash equivalents | 9.00 | | 9.00 | 9.00 |
CJ TOTAL (II) | 8 848.00 | | 8 848.00 | 8 848.00 |
CO Grand total (0 to V) | 254 563.00 | | 254 563.00 | 254 563.00 |
CU Other investments | 245 715.00 | | 245 715.00 | 245 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 500.00 | | | 110 500.00 |
DH Retained earnings | -14 545.00 | | | -14 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 344.00 | | | 28 344.00 |
DL TOTAL (I) | 124 299.00 | | | 124 299.00 |
DU Loans and Debts from Credit Institutions (3) | 108 890.00 | | | 108 890.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
EA Other liabilities | 1 374.00 | | | 1 374.00 |
EC TOTAL (IV) | 130 264.00 | | | 130 264.00 |
EE Grand total (I to V) | 254 563.00 | | | 254 563.00 |
EG Accrued income and payables due within one year | 33 212.00 | | | 33 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 800.00 | |
GF Total Operating Expenses (II) | | | 1 800.00 | |
GG - OPERATING RESULT (I - II) | | | -1 800.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 400.00 | |
GP Total financial income (V) | | | 32 400.00 | |
GR Interest and similar expenses | | | 2 256.00 | |
GU Total financial expenses (VI) | | | 2 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 400.00 | | | 32 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 056.00 | | | 4 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 344.00 | | | 28 344.00 |
| |
| 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 | 225 715.00 | 20 000.00 | | 225 715.00 |
I3 DECREASES Total Financial Fixed Assets | | | 245 715.00 | |
I4 DECREASES Grand Total | | | 245 715.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 225 715.00 | 20 000.00 | | 225 715.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 374.00 | 1 374.00 | | 1 374.00 |
VH Loans with a maturity of more than one year at origin | 108 890.00 | 11 838.00 | 49 541.00 | 108 890.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VK Loans repaid during the year | 12 587.00 | | | 12 587.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 838.00 | | | 8 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 838.00 | 8 838.00 | | 8 838.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 264.00 | 33 212.00 | 49 541.00 | 130 264.00 |
| |
| 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) | 1 374.00 | | | 1 374.00 |
ST Other accounts | 426.00 | | | 426.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 800.00 | | | 1 800.00 |
