| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 396 000.00 | | 396 000.00 | 396 000.00 |
BJ TOTAL (I) | 990 000.00 | | 990 000.00 | 990 000.00 |
BZ Other receivables | 15 676.00 | | 15 676.00 | 15 676.00 |
CF Cash and cash equivalents | 50 384.00 | | 50 384.00 | 50 384.00 |
CJ TOTAL (II) | 66 060.00 | | 66 060.00 | 66 060.00 |
CO Grand total (0 to V) | 1 056 060.00 | | 1 056 060.00 | 1 056 060.00 |
CU Other investments | 594 000.00 | | 594 000.00 | 594 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 158 657.00 | 158 657.00 | | 158 657.00 |
DH Retained earnings | -2 967.00 | -20 982.00 | | -2 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 435.00 | 18 015.00 | | 27 435.00 |
DL TOTAL (I) | 238 126.00 | 210 691.00 | | 238 126.00 |
DQ Provisions for Expenses | 20 000.00 | 20 000.00 | | 20 000.00 |
DR TOTAL (IV) | 20 000.00 | 20 000.00 | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 647 674.00 | 630 640.00 | | 647 674.00 |
DX Trade payables and related accounts | 149 599.00 | 181 599.00 | | 149 599.00 |
DY Tax and social security liabilities | 550.00 | 2 540.00 | | 550.00 |
EA Other liabilities | 112.00 | 112.00 | | 112.00 |
EC TOTAL (IV) | 797 935.00 | 814 890.00 | | 797 935.00 |
EE Grand total (I to V) | 1 056 060.00 | 1 045 581.00 | | 1 056 060.00 |
EG Accrued income and payables due within one year | 150 261.00 | 814 890.00 | | 150 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 299.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 299.00 | |
GG - OPERATING RESULT (I - II) | | | -1 298.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 640.00 | |
GK Income from other securities and fixed asset receivables | | | 10 677.00 | |
GP Total financial income (V) | | | 46 317.00 | |
GR Interest and similar expenses | | | 17 034.00 | |
GU Total financial expenses (VI) | | | 17 034.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 985.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 656.00 | | |
HD Total exceptional income (VII) | | 656.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 656.00 | | |
HK Income tax | 550.00 | 2 402.00 | | 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 318.00 | 40 527.00 | | 46 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 883.00 | 22 512.00 | | 18 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 435.00 | 18 015.00 | | 27 435.00 |
| |
| 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 | 990 000.00 | | | 990 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 990 000.00 | |
I4 DECREASES Grand Total | | | 990 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 990 000.00 | | | 990 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 20 000.00 | | | 20 000.00 |
7C Grand total | 20 000.00 | | | 20 000.00 |
| |
| 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 | 149 599.00 | 149 599.00 | | 149 599.00 |
8E Income Taxes | 550.00 | 550.00 | | 550.00 |
8K Other liabilities (including liabilities related to repo transactions) | 112.00 | 112.00 | | 112.00 |
UL Receivables related to investments | 396 000.00 | | 396 000.00 | 396 000.00 |
VB VAT | 15 676.00 | 15 676.00 | | 15 676.00 |
VI Group and Associates | 647 674.00 | | 647 674.00 | 647 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 411 676.00 | 15 676.00 | 396 000.00 | 411 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 797 935.00 | 150 261.00 | 647 674.00 | 797 935.00 |
| |
| 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) | 1 066.00 | 1 043.00 | | 1 066.00 |
ST Other accounts | 233.00 | 421.00 | | 233.00 |
YW Business tax | | 573.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 573.00 | | |
YZ Total deductible VAT on goods and services | 200.00 | | | 200.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 299.00 | 1 464.00 | | 1 299.00 |
