| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 58 940.00 | | 58 940.00 | 58 940.00 |
BJ TOTAL (I) | 215 120.00 | 2 500.00 | 212 620.00 | 215 120.00 |
BZ Other receivables | 1 676.00 | | 1 676.00 | 1 676.00 |
CF Cash and cash equivalents | 52 205.00 | | 52 205.00 | 52 205.00 |
CJ TOTAL (II) | 53 881.00 | | 53 881.00 | 53 881.00 |
CO Grand total (0 to V) | 269 001.00 | 2 500.00 | 266 501.00 | 269 001.00 |
CU Other investments | 156 180.00 | 2 500.00 | 153 680.00 | 156 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 159 810.00 | | | 159 810.00 |
DH Retained earnings | -3 668.00 | | | -3 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 678.00 | | | 98 678.00 |
DL TOTAL (I) | 254 820.00 | | | 254 820.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 681.00 | | | 8 681.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
EC TOTAL (IV) | 11 681.00 | | | 11 681.00 |
EE Grand total (I to V) | 266 501.00 | | | 266 501.00 |
EG Accrued income and payables due within one year | 11 681.00 | | | 11 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 456.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 9 532.00 | |
GG - OPERATING RESULT (I - II) | | | -9 532.00 | |
GL Other interest and similar income | | | 118 540.00 | |
GP Total financial income (V) | | | 118 540.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 500.00 | |
GU Total financial expenses (VI) | | | 2 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 040.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 7 830.00 | | | 7 830.00 |
HH Total exceptional expenses (VIII) | 7 830.00 | | | 7 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 830.00 | | | -7 830.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 540.00 | | | 118 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 862.00 | | | 19 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 678.00 | | | 98 678.00 |
| |
| 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 | 9 200.00 | | 213 750.00 | 9 200.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 830.00 | 215 120.00 | |
I4 DECREASES Grand Total | | 7 830.00 | 215 120.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 200.00 | | 213 750.00 | 9 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | | 25 000.00 | | |
7B Total provisions for depreciation | | 2 500.00 | | |
7C Grand total | | 2 500.00 | | |
UG - Financial | | 2 500.00 | | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
UL Receivables related to investments | 58 940.00 | | | 58 940.00 |
VB VAT | 1 676.00 | | | 1 676.00 |
VI Group and Associates | 8 681.00 | 8 681.00 | | 8 681.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 616.00 | 1 676.00 | 58 940.00 | 60 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 681.00 | 11 681.00 | | 11 681.00 |
| |
| 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 | 76.00 | | | 76.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 067.00 | | | 9 067.00 |
ST Other accounts | 389.00 | | | 389.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
YZ Total deductible VAT on goods and services | 1 176.00 | | | 1 176.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 456.00 | | | 9 456.00 |
