| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 155 699.00 | | 155 699.00 | 155 699.00 |
BZ Other receivables | 27 556.00 | | 27 556.00 | 27 556.00 |
CF Cash and cash equivalents | 51 918.00 | | 51 918.00 | 51 918.00 |
CJ TOTAL (II) | 79 474.00 | | 79 474.00 | 79 474.00 |
CO Grand total (0 to V) | 235 173.00 | | 235 173.00 | 235 173.00 |
CU Other investments | 55 699.00 | | 55 699.00 | 55 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 73 785.00 | 73 785.00 | | 73 785.00 |
DD Legal reserve (1) | 7 379.00 | 7 379.00 | | 7 379.00 |
DH Retained earnings | 64 838.00 | 32 198.00 | | 64 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 117.00 | 32 640.00 | | 89 117.00 |
DL TOTAL (I) | 235 119.00 | 146 002.00 | | 235 119.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 172.00 | | |
DX Trade payables and related accounts | 54.00 | 103.00 | | 54.00 |
DY Tax and social security liabilities | | 16 563.00 | | |
EC TOTAL (IV) | 54.00 | 17 838.00 | | 54.00 |
EE Grand total (I to V) | 235 173.00 | 163 840.00 | | 235 173.00 |
EG Accrued income and payables due within one year | 54.00 | 17 838.00 | | 54.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 780.00 | |
FX Taxes, duties, and similar payments | | | 644.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 424.00 | |
GG - OPERATING RESULT (I - II) | | | -4 424.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 000.00 | |
GP Total financial income (V) | | | 105 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 7 798.00 | | |
HD Total exceptional income (VII) | | 7 798.00 | | |
HE Exceptional expenses on management operations | 120.00 | | | 120.00 |
HF Exceptional expenses on capital transactions | | 8 788.00 | | |
HH Total exceptional expenses (VIII) | 120.00 | 8 788.00 | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -120.00 | -989.00 | | -120.00 |
HK Income tax | 11 339.00 | 20 970.00 | | 11 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 000.00 | 68 389.00 | | 105 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 883.00 | 35 750.00 | | 15 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 117.00 | 32 640.00 | | 89 117.00 |
| |
| 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 | 155 699.00 | | | 155 699.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55 699.00 | |
I4 DECREASES Grand Total | | | 155 699.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 000.00 | | | 100 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 55 699.00 | | | 55 699.00 |
| |
| 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 | 54.00 | 54.00 | | 54.00 |
VC Group and associates | 23 828.00 | 23 828.00 | | 23 828.00 |
VM Income taxes | 3 668.00 | 3 668.00 | | 3 668.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 556.00 | 27 556.00 | | 27 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54.00 | 54.00 | | 54.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 443.00 | 541.00 | | 443.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 176.00 | 4 151.00 | | 3 176.00 |
ST Other accounts | 604.00 | 532.00 | | 604.00 |
YW Business tax | 201.00 | 249.00 | | 201.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 644.00 | 790.00 | | 644.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 780.00 | 4 683.00 | | 3 780.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
