| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
BZ Other receivables | 30 389.00 | | 30 389.00 | 30 389.00 |
CF Cash and cash equivalents | 1 252 927.00 | | 1 252 927.00 | 1 252 927.00 |
CJ TOTAL (II) | 1 283 316.00 | | 1 283 316.00 | 1 283 316.00 |
CO Grand total (0 to V) | 2 283 316.00 | | 2 283 316.00 | 2 283 316.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 888.00 | | | 888.00 |
DH Retained earnings | -54 526.00 | | | -54 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 240 119.00 | | | 1 240 119.00 |
DL TOTAL (I) | 1 336 481.00 | | | 1 336 481.00 |
DU Loans and Debts from Credit Institutions (3) | 186 797.00 | | | 186 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 760 037.00 | | | 760 037.00 |
EC TOTAL (IV) | 946 834.00 | | | 946 834.00 |
EE Grand total (I to V) | 2 283 316.00 | | | 2 283 316.00 |
EG Accrued income and payables due within one year | 946 834.00 | | | 946 834.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 131.00 | |
FX Taxes, duties, and similar payments | | | 401.00 | |
GF Total Operating Expenses (II) | | | 3 532.00 | |
GG - OPERATING RESULT (I - II) | | | -3 532.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 250 000.00 | |
GP Total financial income (V) | | | 1 250 000.00 | |
GR Interest and similar expenses | | | 6 349.00 | |
GU Total financial expenses (VI) | | | 6 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 243 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 240 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 250 000.00 | | | 1 250 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 881.00 | | | 9 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 240 119.00 | | | 1 240 119.00 |
| |
| 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 | 1 000 000.00 | | | 1 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 389.00 | 389.00 | | 389.00 |
VC Group and associates | 30 000.00 | 30 000.00 | | 30 000.00 |
VH Loans with a maturity of more than one year at origin | 186 797.00 | 186 797.00 | | 186 797.00 |
VI Group and Associates | 760 037.00 | 760 037.00 | | 760 037.00 |
VK Loans repaid during the year | 183 295.00 | | | 183 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 389.00 | 30 389.00 | | 30 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 946 834.00 | 946 834.00 | | 946 834.00 |
| |
| 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) | 1 286.00 | | | 1 286.00 |
ST Other accounts | 1 845.00 | | | 1 845.00 |
YW Business tax | 401.00 | | | 401.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 401.00 | | | 401.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 131.00 | | | 3 131.00 |
