| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 438 000.00 | | 1 438 000.00 | 1 438 000.00 |
BZ Other receivables | 77 455.00 | | 77 455.00 | 77 455.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 23 608.00 | | 23 608.00 | 23 608.00 |
CJ TOTAL (II) | 101 214.00 | | 101 214.00 | 101 214.00 |
CO Grand total (0 to V) | 1 539 214.00 | | 1 539 214.00 | 1 539 214.00 |
CU Other investments | 1 438 000.00 | | 1 438 000.00 | 1 438 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 1 068 366.00 | 633 709.00 | | 1 068 366.00 |
DH Retained earnings | | 334 195.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 759.00 | 100 462.00 | | 190 759.00 |
DL TOTAL (I) | 1 424 125.00 | 1 233 366.00 | | 1 424 125.00 |
DU Loans and Debts from Credit Institutions (3) | | 38 011.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 21 526.00 | 31 526.00 | | 21 526.00 |
DX Trade payables and related accounts | 4 800.00 | 4 100.00 | | 4 800.00 |
DY Tax and social security liabilities | 763.00 | | | 763.00 |
DZ Fixed asset liabilities and related accounts | 88 000.00 | 220 000.00 | | 88 000.00 |
EA Other liabilities | | 2 200.00 | | |
EC TOTAL (IV) | 115 089.00 | 295 837.00 | | 115 089.00 |
EE Grand total (I to V) | 1 539 214.00 | 1 529 203.00 | | 1 539 214.00 |
EG Accrued income and payables due within one year | 115 089.00 | | | 115 089.00 |
EI Including equity loans | 21 526.00 | | | 21 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 499.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
GF Total Operating Expenses (II) | | | 1 716.00 | |
GG - OPERATING RESULT (I - II) | | | -1 716.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 192 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 192 002.00 | |
GR Interest and similar expenses | | | 963.00 | |
GU Total financial expenses (VI) | | | 963.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 189 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 200.00 | | | 2 200.00 |
HD Total exceptional income (VII) | 2 200.00 | | | 2 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 200.00 | | | 2 200.00 |
HK Income tax | 763.00 | | | 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 194 202.00 | 110 002.00 | | 194 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 442.00 | 9 540.00 | | 3 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190 759.00 | 100 462.00 | | 190 759.00 |
| |
| 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 | 1 388 000.00 | | 50 000.00 | 1 388 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 438 000.00 | |
I4 DECREASES Grand Total | | | 1 438 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 388 000.00 | | 50 000.00 | 1 388 000.00 |
| |
| 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 | 4 800.00 | 4 800.00 | | 4 800.00 |
8E Income Taxes | 763.00 | 763.00 | | 763.00 |
8J Fixed Asset Liabilities and Related Accounts | 88 000.00 | 88 000.00 | | 88 000.00 |
VB VAT | 1 755.00 | 1 755.00 | | 1 755.00 |
VI Group and Associates | 21 526.00 | 21 526.00 | | 21 526.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75 700.00 | 75 700.00 | | 75 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 455.00 | 77 455.00 | | 77 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 089.00 | 115 089.00 | | 115 089.00 |
| |
| 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) | | 5 858.00 | | |
ST Other accounts | 1 499.00 | 1 260.00 | | 1 499.00 |
YW Business tax | 217.00 | 217.00 | | 217.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 217.00 | 217.00 | | 217.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 499.00 | 7 118.00 | | 1 499.00 |
