| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 2 779 675.00 | | 2 779 675.00 | 2 779 675.00 |
CF Cash and cash equivalents | 1 975.00 | | 1 975.00 | 1 975.00 |
CJ TOTAL (II) | 2 781 650.00 | | 2 781 650.00 | 2 781 650.00 |
CO Grand total (0 to V) | 2 782 150.00 | | 2 782 150.00 | 2 782 150.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 123 500.00 | 123 500.00 | | 123 500.00 |
DD Legal reserve (1) | 5 403.00 | 5 403.00 | | 5 403.00 |
DH Retained earnings | 301 764.00 | 138 109.00 | | 301 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 169 595.00 | 163 655.00 | | 169 595.00 |
DL TOTAL (I) | 600 262.00 | 430 667.00 | | 600 262.00 |
DU Loans and Debts from Credit Institutions (3) | 78.00 | 78.00 | | 78.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 181 095.00 | 2 325 704.00 | | 2 181 095.00 |
DX Trade payables and related accounts | 714.00 | 2 200.00 | | 714.00 |
EC TOTAL (IV) | 2 181 887.00 | 2 327 983.00 | | 2 181 887.00 |
EE Grand total (I to V) | 2 782 150.00 | 2 758 650.00 | | 2 782 150.00 |
EG Accrued income and payables due within one year | 2 181 887.00 | 2 327 983.00 | | 2 181 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 078.00 | |
FX Taxes, duties, and similar payments | | | 181.00 | |
GF Total Operating Expenses (II) | | | 4 259.00 | |
GG - OPERATING RESULT (I - II) | | | -4 259.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 243 951.00 | |
GP Total financial income (V) | | | 243 951.00 | |
GR Interest and similar expenses | | | 36 764.00 | |
GU Total financial expenses (VI) | | | 36 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 33 333.00 | 66 847.00 | | 33 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 951.00 | 276 824.00 | | 243 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 356.00 | 113 169.00 | | 74 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 169 595.00 | 163 655.00 | | 169 595.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 147 336.00 | 2 147 336.00 | | 2 147 336.00 |
8B Suppliers and Related Accounts | 714.00 | 714.00 | | 714.00 |
VC Group and associates | 2 779 675.00 | | | 2 779 675.00 |
VG Loans with a maturity of up to one year at origin | 78.00 | 78.00 | | 78.00 |
VI Group and Associates | 33 759.00 | 33 759.00 | | 33 759.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 779 675.00 | 2 779 675.00 | | 2 779 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 181 887.00 | 2 181 887.00 | | 2 181 887.00 |
| |
| 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) | 1 653.00 | 2 027.00 | | 1 653.00 |
ST Other accounts | 265.00 | 877.00 | | 265.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 2 160.00 | | 2 160.00 |
YW Business tax | 181.00 | 180.00 | | 181.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 181.00 | 180.00 | | 181.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 078.00 | 5 063.00 | | 4 078.00 |
