| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 295 830.00 | | 1 295 830.00 | 1 295 830.00 |
BZ Other receivables | 61 374.00 | | 61 374.00 | 61 374.00 |
CF Cash and cash equivalents | 22.00 | | 22.00 | 22.00 |
CJ TOTAL (II) | 61 395.00 | | 61 395.00 | 61 395.00 |
CO Grand total (0 to V) | 1 357 225.00 | | 1 357 225.00 | 1 357 225.00 |
CU Other investments | 1 295 830.00 | | 1 295 830.00 | 1 295 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 364 730.00 | | | 364 730.00 |
DD Legal reserve (1) | 2 331.00 | | | 2 331.00 |
DH Retained earnings | 154 721.00 | | | 154 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 118.00 | | | 110 118.00 |
DL TOTAL (I) | 631 900.00 | | | 631 900.00 |
DU Loans and Debts from Credit Institutions (3) | 717 436.00 | | | 717 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 725.00 | | | 4 725.00 |
DY Tax and social security liabilities | 3 164.00 | | | 3 164.00 |
EC TOTAL (IV) | 725 325.00 | | | 725 325.00 |
EE Grand total (I to V) | 1 357 225.00 | | | 1 357 225.00 |
EG Accrued income and payables due within one year | 94 021.00 | | | 94 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 194.00 | |
FX Taxes, duties, and similar payments | | | 188.00 | |
GF Total Operating Expenses (II) | | | 2 382.00 | |
GG - OPERATING RESULT (I - II) | | | -2 382.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 750.00 | |
GP Total financial income (V) | | | 118 750.00 | |
GR Interest and similar expenses | | | 12 563.00 | |
GU Total financial expenses (VI) | | | 12 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 106 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 313.00 | | | -6 313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 750.00 | | | 118 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 632.00 | | | 8 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 118.00 | | | 110 118.00 |
| |
| 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 | 1 295 830.00 | | | 1 295 830.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 295 830.00 | |
I4 DECREASES Grand Total | | | 1 295 830.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 295 830.00 | | | 1 295 830.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 125.00 | 4 125.00 | | 4 125.00 |
8E Income Taxes | 3 164.00 | 3 164.00 | | 3 164.00 |
VC Group and associates | 61 374.00 | 61 374.00 | | 61 374.00 |
VH Loans with a maturity of more than one year at origin | 717 436.00 | 86 132.00 | 354 547.00 | 717 436.00 |
VI Group and Associates | 600.00 | 600.00 | | 600.00 |
VK Loans repaid during the year | 85 153.00 | | | 85 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 374.00 | 61 374.00 | | 61 374.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 725 325.00 | 94 021.00 | 354 547.00 | 725 325.00 |
| |
| 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) | 1 747.00 | | | 1 747.00 |
ST Other accounts | 446.00 | | | 446.00 |
YW Business tax | 188.00 | | | 188.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 188.00 | | | 188.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 194.00 | | | 2 194.00 |
