| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 47 500.00 | | 47 500.00 | 47 500.00 |
BZ Other receivables | 252 313.00 | | 252 313.00 | 252 313.00 |
CJ TOTAL (II) | 252 313.00 | | 252 313.00 | 252 313.00 |
CO Grand total (0 to V) | 299 813.00 | | 299 813.00 | 299 813.00 |
CR Shares due in more than one year | 245 000.00 | | | 245 000.00 |
CU Other investments | 47 500.00 | | 47 500.00 | 47 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 649.00 | | | 649.00 |
DL TOTAL (I) | 5 649.00 | | | 5 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292 550.00 | | | 292 550.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
DY Tax and social security liabilities | 114.00 | | | 114.00 |
EC TOTAL (IV) | 294 164.00 | | | 294 164.00 |
EE Grand total (I to V) | 299 813.00 | | | 299 813.00 |
EG Accrued income and payables due within one year | 44 164.00 | | | 44 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 688.00 | |
GF Total Operating Expenses (II) | | | 1 688.00 | |
GG - OPERATING RESULT (I - II) | | | -1 688.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 451.00 | |
GP Total financial income (V) | | | 2 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 114.00 | | | 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 451.00 | | | 2 451.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 802.00 | | | 1 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 649.00 | | | 649.00 |
| |
| 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 | | | 47 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 47 500.00 | |
I4 DECREASES Grand Total | | | 47 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 47 500.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8E Income Taxes | 114.00 | 114.00 | | 114.00 |
VC Group and associates | 252 313.00 | | | 252 313.00 |
VI Group and Associates | 292 550.00 | 42 550.00 | 250 000.00 | 292 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 252 313.00 | 7 313.00 | 245 000.00 | 252 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 164.00 | 44 164.00 | 250 000.00 | 294 164.00 |
| |
| 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) | 1 500.00 | | | 1 500.00 |
ST Other accounts | 188.00 | | | 188.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 688.00 | | | 1 688.00 |
