| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 177 885.00 | | 2 177 885.00 | 2 177 885.00 |
BZ Other receivables | 224 740.00 | | 224 740.00 | 224 740.00 |
CF Cash and cash equivalents | 3 778.00 | | 3 778.00 | 3 778.00 |
CJ TOTAL (II) | 228 518.00 | | 228 518.00 | 228 518.00 |
CO Grand total (0 to V) | 2 406 403.00 | | 2 406 403.00 | 2 406 403.00 |
CU Other investments | 2 177 885.00 | | 2 177 885.00 | 2 177 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 664 000.00 | | | 1 664 000.00 |
DD Legal reserve (1) | 71 340.00 | | | 71 340.00 |
DG Other reserves | 344 028.00 | | | 344 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 663.00 | | | 112 663.00 |
DL TOTAL (I) | 2 192 032.00 | | | 2 192 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 182 193.00 | | | 182 193.00 |
DX Trade payables and related accounts | 2 050.00 | | | 2 050.00 |
DY Tax and social security liabilities | 30 127.00 | | | 30 127.00 |
EC TOTAL (IV) | 214 371.00 | | | 214 371.00 |
EE Grand total (I to V) | 2 406 403.00 | | | 2 406 403.00 |
EG Accrued income and payables due within one year | 214 371.00 | | | 214 371.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 304.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 4 459.00 | |
GG - OPERATING RESULT (I - II) | | | -4 459.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 640.00 | |
GP Total financial income (V) | | | 118 640.00 | |
GR Interest and similar expenses | | | 2 843.00 | |
GU Total financial expenses (VI) | | | 2 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 327.00 | | | -1 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 640.00 | | | 118 640.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 976.00 | | | 5 976.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 663.00 | | | 112 663.00 |
| |
| 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 | 2 177 885.00 | | | 2 177 885.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 177 885.00 | |
I4 DECREASES Grand Total | | | 2 177 885.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 177 885.00 | | | 2 177 885.00 |
| |
| 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 | 2 050.00 | 2 050.00 | | 2 050.00 |
8E Income Taxes | 30 025.00 | 30 025.00 | | 30 025.00 |
VC Group and associates | 224 740.00 | | | 224 740.00 |
VI Group and Associates | 182 193.00 | 182 193.00 | | 182 193.00 |
VQ Other Taxes, Duties, and Similar Debts | 102.00 | 102.00 | | 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 740.00 | 224 740.00 | | 224 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 371.00 | 214 371.00 | | 214 371.00 |
| |
| 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) | 3 506.00 | | | 3 506.00 |
ST Other accounts | 798.00 | | | 798.00 |
YW Business tax | 155.00 | | | 155.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 155.00 | | | 155.00 |
ZE Dividends | 110 007.00 | | | 110 007.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 304.00 | | | 4 304.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
