| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 515 502.00 | | 515 502.00 | 515 502.00 |
BJ TOTAL (I) | 515 502.00 | | 515 502.00 | 515 502.00 |
BZ Other receivables | 1 749 500.00 | | 1 749 500.00 | 1 749 500.00 |
CF Cash and cash equivalents | 1 332.00 | | 1 332.00 | 1 332.00 |
CJ TOTAL (II) | 1 750 832.00 | | 1 750 832.00 | 1 750 832.00 |
CO Grand total (0 to V) | 2 266 333.00 | | 2 266 333.00 | 2 266 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 386 750.00 | | | 1 386 750.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 202 358.00 | | | 202 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 256.00 | | | 118 256.00 |
DL TOTAL (I) | 1 717 364.00 | | | 1 717 364.00 |
DU Loans and Debts from Credit Institutions (3) | 500 199.00 | | | 500 199.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 770.00 | | | 28 770.00 |
EA Other liabilities | 20 000.00 | | | 20 000.00 |
EC TOTAL (IV) | 548 969.00 | | | 548 969.00 |
EE Grand total (I to V) | 2 266 333.00 | | | 2 266 333.00 |
EG Accrued income and payables due within one year | 48 969.00 | | | 48 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 051.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GF Total Operating Expenses (II) | | | 2 164.00 | |
GG - OPERATING RESULT (I - II) | | | -2 164.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 000.00 | |
GP Total financial income (V) | | | 128 000.00 | |
GR Interest and similar expenses | | | 7 530.00 | |
GU Total financial expenses (VI) | | | 7 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 120 420.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 128 000.00 | | | 128 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 744.00 | | | 9 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 256.00 | | | 118 256.00 |
| |
| 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 | 515 502.00 | | | 515 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 515 502.00 | |
I4 DECREASES Grand Total | | | 515 502.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 515 502.00 | | | 515 502.00 |
| |
| 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) | 20 000.00 | 20 000.00 | | 20 000.00 |
VH Loans with a maturity of more than one year at origin | 500 199.00 | 199.00 | 500 000.00 | 500 199.00 |
VI Group and Associates | 28 770.00 | 28 770.00 | | 28 770.00 |
VJ Loans taken out during the year | 500 000.00 | | | 500 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 749 500.00 | | | 1 749 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 749 500.00 | 1 749 500.00 | | 1 749 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 548 969.00 | 48 969.00 | 500 000.00 | 548 969.00 |
| |
| 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) | 717.00 | | | 717.00 |
ST Other accounts | 1 333.00 | | | 1 333.00 |
YW Business tax | 113.00 | | | 113.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 113.00 | | | 113.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 051.00 | | | 2 051.00 |
