| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 321 725.00 | | 1 321 725.00 | 1 321 725.00 |
CF Cash and cash equivalents | 983 423.00 | | 983 423.00 | 983 423.00 |
CJ TOTAL (II) | 983 423.00 | | 983 423.00 | 983 423.00 |
CO Grand total (0 to V) | 2 305 148.00 | | 2 305 148.00 | 2 305 148.00 |
CU Other investments | 1 321 725.00 | | 1 321 725.00 | 1 321 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 918 376.00 | | | 918 376.00 |
DK Regulated provisions | 7 845.00 | | | 7 845.00 |
DL TOTAL (I) | 928 221.00 | | | 928 221.00 |
DU Loans and Debts from Credit Institutions (3) | 475 468.00 | | | 475 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 896 257.00 | | | 896 257.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 2 802.00 | | | 2 802.00 |
EC TOTAL (IV) | 1 376 927.00 | | | 1 376 927.00 |
EE Grand total (I to V) | 2 305 148.00 | | | 2 305 148.00 |
EG Accrued income and payables due within one year | 1 376 927.00 | | | 1 376 927.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 086.00 | |
GF Total Operating Expenses (II) | | | 6 086.00 | |
GG - OPERATING RESULT (I - II) | | | -6 086.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 950 000.00 | |
GP Total financial income (V) | | | 950 000.00 | |
GR Interest and similar expenses | | | 14 891.00 | |
GU Total financial expenses (VI) | | | 14 891.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 935 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 929 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 845.00 | | | 7 845.00 |
HH Total exceptional expenses (VIII) | 7 845.00 | | | 7 845.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 845.00 | | | -7 845.00 |
HK Income tax | 2 802.00 | | | 2 802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 950 000.00 | | | 950 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 624.00 | | | 31 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 918 376.00 | | | 918 376.00 |
| |
| 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 | | | 1 321 725.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 321 725.00 | |
I4 DECREASES Grand Total | | | 1 321 725.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 321 725.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 7 845.00 | | |
7C Grand total | | 7 845.00 | | |
UJ - Exceptional | | 7 845.00 | | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 2 802.00 | 2 802.00 | | 2 802.00 |
VH Loans with a maturity of more than one year at origin | 475 468.00 | 475 468.00 | | 475 468.00 |
VI Group and Associates | 896 257.00 | 896 257.00 | | 896 257.00 |
VJ Loans taken out during the year | 500 000.00 | | | 500 000.00 |
VK Loans repaid during the year | 24 532.00 | | | 24 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 376 927.00 | 1 376 927.00 | | 1 376 927.00 |
| |
| 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) | 2 400.00 | | | 2 400.00 |
ST Other accounts | 2 186.00 | | | 2 186.00 |
XQ Rental, rental and co-ownership charges | 1 500.00 | | | 1 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 086.00 | | | 6 086.00 |
