| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 549 952.00 | | 1 549 952.00 | 1 549 952.00 |
BZ Other receivables | 150 916.00 | | 150 916.00 | 150 916.00 |
CF Cash and cash equivalents | 31 001.00 | | 31 001.00 | 31 001.00 |
CJ TOTAL (II) | 181 917.00 | | 181 917.00 | 181 917.00 |
CO Grand total (0 to V) | 1 731 869.00 | | 1 731 869.00 | 1 731 869.00 |
CU Other investments | 1 549 952.00 | | 1 549 952.00 | 1 549 952.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 941 840.00 | | | 941 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 702.00 | | | 136 702.00 |
DL TOTAL (I) | 1 078 542.00 | | | 1 078 542.00 |
DU Loans and Debts from Credit Institutions (3) | 651 408.00 | | | 651 408.00 |
DX Trade payables and related accounts | 1 920.00 | | | 1 920.00 |
EC TOTAL (IV) | 653 328.00 | | | 653 328.00 |
EE Grand total (I to V) | 1 731 869.00 | | | 1 731 869.00 |
EG Accrued income and payables due within one year | 44 783.00 | | | 44 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 10 021.00 | |
FX Taxes, duties, and similar payments | | | 364.00 | |
GF Total Operating Expenses (II) | | | 10 385.00 | |
GG - OPERATING RESULT (I - II) | | | -10 382.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 916.00 | |
GP Total financial income (V) | | | 150 916.00 | |
GR Interest and similar expenses | | | 3 832.00 | |
GU Total financial expenses (VI) | | | 3 832.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 919.00 | | | 150 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 217.00 | | | 14 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 702.00 | | | 136 702.00 |
| |
| 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 | | | 1 549 952.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 549 952.00 | |
I4 DECREASES Grand Total | | | 1 549 952.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 549 952.00 | |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
VC Group and associates | 150 916.00 | | | 150 916.00 |
VH Loans with a maturity of more than one year at origin | 651 408.00 | 42 863.00 | 171 331.00 | 651 408.00 |
VJ Loans taken out during the year | 434 920.00 | | | 434 920.00 |
VK Loans repaid during the year | 29 945.00 | | | 29 945.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 916.00 | 150 916.00 | | 150 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 653 328.00 | 44 783.00 | 171 331.00 | 653 328.00 |
| |
| 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 | 364.00 | | | 364.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 664.00 | | | 8 664.00 |
ST Other accounts | 1 357.00 | | | 1 357.00 |
YP Average staff number | 1.00 | | | 1.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 364.00 | | | 364.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 021.00 | | | 10 021.00 |
