| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 500.00 | 1 764.00 | 736.00 | 2 500.00 |
BJ TOTAL (I) | 1 802 500.00 | 1 764.00 | 1 800 736.00 | 1 802 500.00 |
BZ Other receivables | 214 408.00 | | 214 408.00 | 214 408.00 |
CF Cash and cash equivalents | 1 559.00 | | 1 559.00 | 1 559.00 |
CJ TOTAL (II) | 215 967.00 | | 215 967.00 | 215 967.00 |
CO Grand total (0 to V) | 2 018 467.00 | 1 764.00 | 2 016 703.00 | 2 018 467.00 |
CU Other investments | 1 800 000.00 | | 1 800 000.00 | 1 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 243 616.00 | 243 616.00 | | 243 616.00 |
DD Legal reserve (1) | 3 088.00 | | | 3 088.00 |
DG Other reserves | 58 668.00 | | | 58 668.00 |
DH Retained earnings | | -26 997.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 277 507.00 | 88 753.00 | | 277 507.00 |
DL TOTAL (I) | 582 879.00 | 305 372.00 | | 582 879.00 |
DU Loans and Debts from Credit Institutions (3) | 893 010.00 | 997 771.00 | | 893 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 954.00 | 954.00 | | 954.00 |
DX Trade payables and related accounts | 4 608.00 | 2 772.00 | | 4 608.00 |
DY Tax and social security liabilities | 1 000.00 | | | 1 000.00 |
EA Other liabilities | 534 252.00 | 519 252.00 | | 534 252.00 |
EC TOTAL (IV) | 1 433 824.00 | 1 520 748.00 | | 1 433 824.00 |
EE Grand total (I to V) | 2 016 703.00 | 1 826 120.00 | | 2 016 703.00 |
EG Accrued income and payables due within one year | 113 568.00 | 109 359.00 | | 113 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 701.00 | |
FZ Social Security Contributions | | | 1 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 833.00 | |
GF Total Operating Expenses (II) | | | 6 535.00 | |
GG - OPERATING RESULT (I - II) | | | -6 535.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 529.00 | |
GP Total financial income (V) | | | 300 529.00 | |
GR Interest and similar expenses | | | 28 183.00 | |
GU Total financial expenses (VI) | | | 28 183.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 272 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 265 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 000.00 | 938.00 | | 1 000.00 |
HD Total exceptional income (VII) | | 1 174.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 174.00 | | |
HK Income tax | -11 696.00 | -12 086.00 | | -11 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 529.00 | 111 376.00 | | 300 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 022.00 | 22 623.00 | | 23 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 277 507.00 | 88 753.00 | | 277 507.00 |
| |
| 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 | 1 802 500.00 | | | 1 802 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 800 000.00 | |
I4 DECREASES Grand Total | | | 1 802 500.00 | |
IO DECREASES Total including other intangible assets | | | 2 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 500.00 | | | 2 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 800 000.00 | | | 1 800 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 931.00 | 833.00 | | 931.00 |
CY DEPRECIATION Start-up, development, or research expenses | 931.00 | 833.00 | | 931.00 |
| |
| 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 | 4 608.00 | 4 608.00 | | 4 608.00 |
8D Social Security and Other Social Organizations | 1 000.00 | 1 000.00 | | 1 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 534 252.00 | | | 534 252.00 |
VC Group and associates | 107 320.00 | 107 320.00 | | 107 320.00 |
VH Loans with a maturity of more than one year at origin | 893 010.00 | 107 006.00 | 439 699.00 | 893 010.00 |
VI Group and Associates | 954.00 | 954.00 | | 954.00 |
VK Loans repaid during the year | 104 658.00 | | | 104 658.00 |
VM Income taxes | 107 088.00 | 107 088.00 | | 107 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214 408.00 | 214 408.00 | | 214 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 433 824.00 | 113 568.00 | 439 699.00 | 1 433 824.00 |
| |
| 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) | 4 004.00 | 2 856.00 | | 4 004.00 |
ST Other accounts | 697.00 | 444.00 | | 697.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 701.00 | 3 300.00 | | 4 701.00 |
