| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 549 990.00 | | 549 990.00 | 549 990.00 |
CF Cash and cash equivalents | 16 663.00 | | 16 663.00 | 16 663.00 |
CJ TOTAL (II) | 16 663.00 | | 16 663.00 | 16 663.00 |
CO Grand total (0 to V) | 566 653.00 | | 566 653.00 | 566 653.00 |
CU Other investments | 549 990.00 | | 549 990.00 | 549 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 251 000.00 | | | 251 000.00 |
DD Legal reserve (1) | 25 100.00 | | | 25 100.00 |
DG Other reserves | 72 652.00 | | | 72 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 309.00 | | | 87 309.00 |
DL TOTAL (I) | 436 061.00 | | | 436 061.00 |
DU Loans and Debts from Credit Institutions (3) | 19 163.00 | | | 19 163.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 429.00 | | | 89 429.00 |
EA Other liabilities | 22 000.00 | | | 22 000.00 |
EC TOTAL (IV) | 130 592.00 | | | 130 592.00 |
EE Grand total (I to V) | 566 653.00 | | | 566 653.00 |
EG Accrued income and payables due within one year | 130 592.00 | | | 130 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 944.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 1 102.00 | |
GG - OPERATING RESULT (I - II) | | | -1 102.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GP Total financial income (V) | | | 90 000.00 | |
GR Interest and similar expenses | | | 1 590.00 | |
GU Total financial expenses (VI) | | | 1 590.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 90 000.00 | | | 90 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 691.00 | | | 2 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 309.00 | | | 87 309.00 |
| |
| 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 | 549 990.00 | | | 549 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 549 990.00 | |
I4 DECREASES Grand Total | | | 549 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 549 990.00 | | | 549 990.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 22 000.00 | 22 000.00 | | 22 000.00 |
VH Loans with a maturity of more than one year at origin | 19 163.00 | 19 163.00 | | 19 163.00 |
VI Group and Associates | 89 429.00 | 89 429.00 | | 89 429.00 |
VK Loans repaid during the year | 22 548.00 | | | 22 548.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 592.00 | 130 592.00 | | 130 592.00 |
| |
| 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) | 46.00 | | | 46.00 |
ST Other accounts | 898.00 | | | 898.00 |
YW Business tax | 158.00 | | | 158.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 158.00 | | | 158.00 |
ZE Dividends | 60 000.00 | | | 60 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 944.00 | | | 944.00 |
