| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 383 602.00 | | 1 383 602.00 | 1 383 602.00 |
BZ Other receivables | 122 262.00 | | 122 262.00 | 122 262.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 122 262.00 | | 122 262.00 | 122 262.00 |
CO Grand total (0 to V) | 1 505 864.00 | | 1 505 864.00 | 1 505 864.00 |
CU Other investments | 1 383 602.00 | | 1 383 602.00 | 1 383 602.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 218 432.00 | 225 854.00 | | 218 432.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 275.00 | 77 578.00 | | 107 275.00 |
DL TOTAL (I) | 1 425 707.00 | 1 403 432.00 | | 1 425 707.00 |
DU Loans and Debts from Credit Institutions (3) | 1 955.00 | 27 711.00 | | 1 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 403.00 | 115.00 | | 48 403.00 |
DX Trade payables and related accounts | 1 145.00 | 2 139.00 | | 1 145.00 |
DY Tax and social security liabilities | | 37 194.00 | | |
EA Other liabilities | 28 654.00 | 40 489.00 | | 28 654.00 |
EC TOTAL (IV) | 80 156.00 | 107 648.00 | | 80 156.00 |
EE Grand total (I to V) | 1 505 864.00 | 1 511 080.00 | | 1 505 864.00 |
EG Accrued income and payables due within one year | 80 157.00 | 107 648.00 | | 80 157.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 955.00 | | | 1 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 933.00 | |
GF Total Operating Expenses (II) | | | 4 933.00 | |
GG - OPERATING RESULT (I - II) | | | -4 933.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 556.00 | |
GP Total financial income (V) | | | 85 556.00 | |
GR Interest and similar expenses | | | 431.00 | |
GU Total financial expenses (VI) | | | 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 27 084.00 | 4 000.00 | | 27 084.00 |
HD Total exceptional income (VII) | 27 084.00 | 4 000.00 | | 27 084.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 084.00 | 4 000.00 | | 27 084.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 640.00 | 84 835.00 | | 112 640.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 365.00 | 7 258.00 | | 5 365.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 275.00 | 77 578.00 | | 107 275.00 |
| |
| 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 | 1 383 602.00 | | | 1 383 602.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 383 602.00 | |
I4 DECREASES Grand Total | | | 1 383 602.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 383 602.00 | | | 1 383 602.00 |
| |
| 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 | 1 145.00 | 1 145.00 | | 1 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 654.00 | 28 654.00 | | 28 654.00 |
VC Group and associates | 67 343.00 | 67 343.00 | | 67 343.00 |
VH Loans with a maturity of more than one year at origin | 1 955.00 | 1 955.00 | | 1 955.00 |
VI Group and Associates | 48 403.00 | 48 403.00 | | 48 403.00 |
VK Loans repaid during the year | 27 710.00 | | | 27 710.00 |
VM Income taxes | 54 919.00 | 54 919.00 | | 54 919.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 262.00 | 122 262.00 | | 122 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 157.00 | 80 157.00 | | 80 157.00 |
| |
| 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) | 3 616.00 | 3 833.00 | | 3 616.00 |
ST Other accounts | 713.00 | 275.00 | | 713.00 |
YU External personnel | 605.00 | 579.00 | | 605.00 |
ZE Dividends | 85 000.00 | | | 85 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 933.00 | 4 687.00 | | 4 933.00 |
