| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 649 419.00 | | 649 419.00 | 649 419.00 |
BZ Other receivables | 23 774.00 | | 23 774.00 | 23 774.00 |
CF Cash and cash equivalents | 690.00 | | 690.00 | 690.00 |
CJ TOTAL (II) | 24 464.00 | | 24 464.00 | 24 464.00 |
CO Grand total (0 to V) | 673 883.00 | | 673 883.00 | 673 883.00 |
CU Other investments | 649 419.00 | | 649 419.00 | 649 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 000.00 | | | 109 000.00 |
DD Legal reserve (1) | 10 900.00 | | | 10 900.00 |
DG Other reserves | 330 327.00 | | | 330 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 280.00 | | | 53 280.00 |
DL TOTAL (I) | 503 507.00 | | | 503 507.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 974.00 | | | 165 974.00 |
DX Trade payables and related accounts | 4 351.00 | | | 4 351.00 |
DY Tax and social security liabilities | 51.00 | | | 51.00 |
EC TOTAL (IV) | 170 376.00 | | | 170 376.00 |
EE Grand total (I to V) | 673 883.00 | | | 673 883.00 |
EG Accrued income and payables due within one year | 170 376.00 | | | 170 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 363.00 | |
FX Taxes, duties, and similar payments | | | 124.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 5 547.00 | |
GG - OPERATING RESULT (I - II) | | | -5 547.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 946.00 | |
GP Total financial income (V) | | | 59 946.00 | |
GR Interest and similar expenses | | | 2 953.00 | |
GU Total financial expenses (VI) | | | 2 953.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 834.00 | | | -1 834.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 946.00 | | | 59 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 666.00 | | | 6 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 280.00 | | | 53 280.00 |
| |
| 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 | 649 419.00 | | | 649 419.00 |
I3 DECREASES Total Financial Fixed Assets | | | 649 419.00 | |
I4 DECREASES Grand Total | | | 649 419.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 649 419.00 | | | 649 419.00 |
| |
| 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 | 4 351.00 | 4 351.00 | | 4 351.00 |
VI Group and Associates | 165 974.00 | 165 974.00 | | 165 974.00 |
VM Income taxes | 23 774.00 | | | 23 774.00 |
VQ Other Taxes, Duties, and Similar Debts | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 774.00 | 23 774.00 | | 23 774.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 376.00 | 170 376.00 | | 170 376.00 |
| |
| 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) | 4 409.00 | | | 4 409.00 |
ST Other accounts | 954.00 | | | 954.00 |
YW Business tax | 124.00 | | | 124.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 124.00 | | | 124.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 363.00 | | | 5 363.00 |
