| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 279.00 | 853.00 | 426.00 | 1 279.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 1 965.00 | | 1 965.00 | 1 965.00 |
BJ TOTAL (I) | 187 284.00 | 853.00 | 186 431.00 | 187 284.00 |
BZ Other receivables | 5 090.00 | | 5 090.00 | 5 090.00 |
CF Cash and cash equivalents | 9 762.00 | | 9 762.00 | 9 762.00 |
CJ TOTAL (II) | 14 852.00 | | 14 852.00 | 14 852.00 |
CO Grand total (0 to V) | 202 136.00 | 853.00 | 201 283.00 | 202 136.00 |
CU Other investments | 184 000.00 | | 184 000.00 | 184 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 21 792.00 | | | 21 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 902.00 | | | 26 902.00 |
DL TOTAL (I) | 50 894.00 | | | 50 894.00 |
DU Loans and Debts from Credit Institutions (3) | 72 196.00 | | | 72 196.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 362.00 | | | 77 362.00 |
DX Trade payables and related accounts | 830.00 | | | 830.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 150 389.00 | | | 150 389.00 |
EE Grand total (I to V) | 201 283.00 | | | 201 283.00 |
EG Accrued income and payables due within one year | 96 983.00 | | | 96 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 004.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 256.00 | |
GF Total Operating Expenses (II) | | | 3 430.00 | |
GG - OPERATING RESULT (I - II) | | | -3 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 71.00 | |
GP Total financial income (V) | | | 30 071.00 | |
GR Interest and similar expenses | | | 1 454.00 | |
GU Total financial expenses (VI) | | | 1 454.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 617.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 715.00 | | | -1 715.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 071.00 | | | 30 071.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 169.00 | | | 3 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 902.00 | | | 26 902.00 |
| |
| 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 | 187 284.00 | | | 187 284.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 279.00 | | | 1 279.00 |
I3 DECREASES Total Financial Fixed Assets | | | 186 005.00 | |
I4 DECREASES Grand Total | | | 187 284.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 279.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 186 005.00 | | | 186 005.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 597.00 | 256.00 | | 597.00 |
CY DEPRECIATION Start-up, development, or research expenses | 597.00 | 256.00 | | 597.00 |
| |
| 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 | 830.00 | 830.00 | | 830.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
UT Other financial assets | 1 965.00 | | 1 965.00 | 1 965.00 |
VH Loans with a maturity of more than one year at origin | 72 196.00 | 18 789.00 | 53 406.00 | 72 196.00 |
VI Group and Associates | 77 362.00 | 77 362.00 | | 77 362.00 |
VK Loans repaid during the year | 18 456.00 | | | 18 456.00 |
VM Income taxes | 5 090.00 | 5 090.00 | | 5 090.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 055.00 | 5 090.00 | 1 965.00 | 7 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 389.00 | 96 983.00 | 53 406.00 | 150 389.00 |
| |
| 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) | 2 158.00 | | | 2 158.00 |
ST Other accounts | 796.00 | | | 796.00 |
YT Subcontracting | 50.00 | | | 50.00 |
YW Business tax | 170.00 | | | 170.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 170.00 | | | 170.00 |
ZE Dividends | 11 293.00 | | | 11 293.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 004.00 | | | 3 004.00 |
