| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 126 000.00 | | 1 126 000.00 | 1 126 000.00 |
BZ Other receivables | 87 778.00 | | 87 778.00 | 87 778.00 |
CF Cash and cash equivalents | 9 971.00 | | 9 971.00 | 9 971.00 |
CJ TOTAL (II) | 97 749.00 | | 97 749.00 | 97 749.00 |
CO Grand total (0 to V) | 1 223 749.00 | | 1 223 749.00 | 1 223 749.00 |
CU Other investments | 1 126 000.00 | | 1 126 000.00 | 1 126 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 570 000.00 | | | 570 000.00 |
DD Legal reserve (1) | 57 000.00 | | | 57 000.00 |
DG Other reserves | 416 472.00 | | | 416 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 260.00 | | | 89 260.00 |
DL TOTAL (I) | 1 132 732.00 | | | 1 132 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 798.00 | | | 89 798.00 |
EA Other liabilities | 1 220.00 | | | 1 220.00 |
EC TOTAL (IV) | 91 018.00 | | | 91 018.00 |
EE Grand total (I to V) | 1 223 749.00 | | | 1 223 749.00 |
EG Accrued income and payables due within one year | 91 018.00 | | | 91 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 279.00 | |
FX Taxes, duties, and similar payments | | | 123.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 1 463.00 | |
GG - OPERATING RESULT (I - II) | | | -1 463.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 869.00 | |
GP Total financial income (V) | | | 90 869.00 | |
GR Interest and similar expenses | | | 147.00 | |
GU Total financial expenses (VI) | | | 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 722.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 90 869.00 | | | 90 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 609.00 | | | 1 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 260.00 | | | 89 260.00 |
| |
| 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 | 1 126 000.00 | | | 1 126 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 126 000.00 | |
I4 DECREASES Grand Total | | | 1 126 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 126 000.00 | | | 1 126 000.00 |
| |
| 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) | 1 220.00 | 1 220.00 | | 1 220.00 |
VI Group and Associates | 89 798.00 | 89 798.00 | | 89 798.00 |
VK Loans repaid during the year | 26 171.00 | | | 26 171.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87 778.00 | | | 87 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 778.00 | 87 778.00 | | 87 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 018.00 | 91 018.00 | | 91 018.00 |
| |
| 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) | 1 279.00 | | | 1 279.00 |
YW Business tax | 123.00 | | | 123.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 123.00 | | | 123.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 279.00 | | | 1 279.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
