| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 321 649.00 | | 2 321 649.00 | 2 321 649.00 |
CF Cash and cash equivalents | 21 550.00 | | 21 550.00 | 21 550.00 |
CJ TOTAL (II) | 2 343 199.00 | | 2 343 199.00 | 2 343 199.00 |
CO Grand total (0 to V) | 2 343 199.00 | | 2 343 199.00 | 2 343 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 469.00 | 91 469.00 | | 91 469.00 |
DD Legal reserve (1) | 9 147.00 | 9 147.00 | | 9 147.00 |
DG Other reserves | 2 222 495.00 | 868 917.00 | | 2 222 495.00 |
DH Retained earnings | | -5 792.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 223.00 | 1 359 369.00 | | 13 223.00 |
DL TOTAL (I) | 2 336 334.00 | 2 323 111.00 | | 2 336 334.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 012.00 | | |
DX Trade payables and related accounts | 253.00 | 13 200.00 | | 253.00 |
DY Tax and social security liabilities | 6 612.00 | 13 926.00 | | 6 612.00 |
EC TOTAL (IV) | 6 865.00 | 28 138.00 | | 6 865.00 |
EE Grand total (I to V) | 2 343 199.00 | 2 351 249.00 | | 2 343 199.00 |
EG Accrued income and payables due within one year | 6 865.00 | | | 6 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 934.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 4 087.00 | |
GG - OPERATING RESULT (I - II) | | | -4 087.00 | |
GL Other interest and similar income | | | 23 921.00 | |
GP Total financial income (V) | | | 23 921.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 23 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 289 431.00 | | |
HD Total exceptional income (VII) | | 2 289 431.00 | | |
HF Exceptional expenses on capital transactions | | 851 275.00 | | |
HH Total exceptional expenses (VIII) | | 851 275.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 438 156.00 | | |
HK Income tax | 6 612.00 | 46 897.00 | | 6 612.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 921.00 | 2 289 431.00 | | 23 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 699.00 | 930 062.00 | | 10 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 223.00 | 1 359 369.00 | | 13 223.00 |
| |
| 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 | 253.00 | 253.00 | | 253.00 |
8E Income Taxes | 6 612.00 | 6 612.00 | | 6 612.00 |
VC Group and associates | 2 321 649.00 | | | 2 321 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 321 649.00 | 2 321 649.00 | | 2 321 649.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 865.00 | 6 865.00 | | 6 865.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 153.00 | | | 153.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 297.00 | 31 170.00 | | 3 297.00 |
ST Other accounts | 637.00 | 702.00 | | 637.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 153.00 | | | 153.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 934.00 | 31 872.00 | | 3 934.00 |
