| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 469 734.00 | | 469 734.00 | 469 734.00 |
BZ Other receivables | 91 079.00 | | 91 079.00 | 91 079.00 |
CF Cash and cash equivalents | 348.00 | | 348.00 | 348.00 |
CJ TOTAL (II) | 91 427.00 | | 91 427.00 | 91 427.00 |
CO Grand total (0 to V) | 561 161.00 | | 561 161.00 | 561 161.00 |
CU Other investments | 469 734.00 | | 469 734.00 | 469 734.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 445 500.00 | | | 445 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 603.00 | | | 50 603.00 |
DL TOTAL (I) | 540 103.00 | | | 540 103.00 |
DU Loans and Debts from Credit Institutions (3) | 5 884.00 | | | 5 884.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 975.00 | | | 13 975.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 21 059.00 | | | 21 059.00 |
EE Grand total (I to V) | 561 161.00 | | | 561 161.00 |
EG Accrued income and payables due within one year | 21 059.00 | | | 21 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 219.00 | |
GF Total Operating Expenses (II) | | | 1 219.00 | |
GG - OPERATING RESULT (I - II) | | | -1 219.00 | |
GK Income from other securities and fixed asset receivables | | | 52 081.00 | |
GP Total financial income (V) | | | 52 081.00 | |
GR Interest and similar expenses | | | 736.00 | |
GU Total financial expenses (VI) | | | 736.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -477.00 | | | -477.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 081.00 | | | 52 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 478.00 | | | 1 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 603.00 | | | 50 603.00 |
| |
| 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 | 465 734.00 | | 4 000.00 | 465 734.00 |
I3 DECREASES Total Financial Fixed Assets | | | 469 734.00 | |
I4 DECREASES Grand Total | | | 469 734.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 465 734.00 | | 4 000.00 | 465 734.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VC Group and associates | 81 132.00 | | | 81 132.00 |
VH Loans with a maturity of more than one year at origin | 5 884.00 | 5 884.00 | | 5 884.00 |
VI Group and Associates | 13 975.00 | 13 975.00 | | 13 975.00 |
VK Loans repaid during the year | 22 956.00 | | | 22 956.00 |
VM Income taxes | 9 947.00 | | | 9 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 079.00 | 91 079.00 | | 91 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 059.00 | 21 059.00 | | 21 059.00 |
| |
| 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) | 1 197.00 | | | 1 197.00 |
ST Other accounts | 22.00 | | | 22.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 219.00 | | | 1 219.00 |
