| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 269 030.00 | | 269 030.00 | 269 030.00 |
BZ Other receivables | 26 195.00 | | 26 195.00 | 26 195.00 |
CJ TOTAL (II) | 26 195.00 | | 26 195.00 | 26 195.00 |
CO Grand total (0 to V) | 295 225.00 | | 295 225.00 | 295 225.00 |
CU Other investments | 267 530.00 | | 267 530.00 | 267 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 649.00 | | | 33 649.00 |
DL TOTAL (I) | 39 649.00 | | | 39 649.00 |
DU Loans and Debts from Credit Institutions (3) | 161 760.00 | | | 161 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 000.00 | | | 93 000.00 |
DX Trade payables and related accounts | 815.00 | | | 815.00 |
EC TOTAL (IV) | 255 575.00 | | | 255 575.00 |
EE Grand total (I to V) | 295 225.00 | | | 295 225.00 |
EG Accrued income and payables due within one year | 124 210.00 | | | 124 210.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 581.00 | | | 2 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 520.00 | |
FX Taxes, duties, and similar payments | | | 7 335.00 | |
GF Total Operating Expenses (II) | | | 23 855.00 | |
GG - OPERATING RESULT (I - II) | | | -23 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 374.00 | |
GP Total financial income (V) | | | 63 374.00 | |
GR Interest and similar expenses | | | 5 870.00 | |
GU Total financial expenses (VI) | | | 5 870.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 374.00 | | | 63 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 724.00 | | | 29 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 649.00 | | | 33 649.00 |
| |
| 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 | | | 269 030.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 269 030.00 | |
I4 DECREASES Grand Total | | | 269 030.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 269 030.00 | |
| |
| 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 | 815.00 | 815.00 | | 815.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
VC Group and associates | 26 195.00 | 26 195.00 | | 26 195.00 |
VH Loans with a maturity of more than one year at origin | 161 760.00 | 30 395.00 | 116 253.00 | 161 760.00 |
VI Group and Associates | 93 000.00 | 93 000.00 | | 93 000.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 40 821.00 | | | 40 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 695.00 | 26 195.00 | 1 500.00 | 27 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 575.00 | 124 210.00 | 116 253.00 | 255 575.00 |
| |
| 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 | 7 335.00 | | | 7 335.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 111.00 | | | 13 111.00 |
ST Other accounts | 3 409.00 | | | 3 409.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 335.00 | | | 7 335.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 520.00 | | | 16 520.00 |
