| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 484 870.00 | | 484 870.00 | 484 870.00 |
BZ Other receivables | 125 383.00 | | 125 383.00 | 125 383.00 |
CF Cash and cash equivalents | 28 682.00 | | 28 682.00 | 28 682.00 |
CJ TOTAL (II) | 154 066.00 | | 154 066.00 | 154 066.00 |
CO Grand total (0 to V) | 638 936.00 | | 638 936.00 | 638 936.00 |
CU Other investments | 484 870.00 | | 484 870.00 | 484 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 190 000.00 | | | 190 000.00 |
DD Legal reserve (1) | 19 000.00 | | | 19 000.00 |
DG Other reserves | 124 293.00 | | | 124 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 255 185.00 | | | 255 185.00 |
DL TOTAL (I) | 588 478.00 | | | 588 478.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 991.00 | | | 46 991.00 |
DX Trade payables and related accounts | 330.00 | | | 330.00 |
DY Tax and social security liabilities | 3 136.00 | | | 3 136.00 |
EC TOTAL (IV) | 50 458.00 | | | 50 458.00 |
EE Grand total (I to V) | 638 936.00 | | | 638 936.00 |
EG Accrued income and payables due within one year | 50 458.00 | | | 50 458.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 441.00 | |
GF Total Operating Expenses (II) | | | 2 441.00 | |
GG - OPERATING RESULT (I - II) | | | -2 441.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 262 652.00 | |
GP Total financial income (V) | | | 262 652.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 262 652.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 260 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 890.00 | | | 1 890.00 |
HH Total exceptional expenses (VIII) | 1 890.00 | | | 1 890.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 890.00 | | | -1 890.00 |
HK Income tax | 3 136.00 | | | 3 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 652.00 | | | 262 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 467.00 | | | 7 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 255 185.00 | | | 255 185.00 |
| |
| 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 | 484 870.00 | | | 484 870.00 |
I3 DECREASES Total Financial Fixed Assets | | | 484 870.00 | |
I4 DECREASES Grand Total | | | 484 870.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 484 870.00 | | | 484 870.00 |
| |
| 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 | 330.00 | 330.00 | | 330.00 |
8E Income Taxes | 3 136.00 | 3 136.00 | | 3 136.00 |
VC Group and associates | 125 383.00 | | | 125 383.00 |
VI Group and Associates | 46 991.00 | 46 991.00 | | 46 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 383.00 | 125 383.00 | | 125 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 458.00 | 50 458.00 | | 50 458.00 |
| |
| 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) | 2 135.00 | | | 2 135.00 |
ST Other accounts | 306.00 | | | 306.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 441.00 | | | 2 441.00 |
