| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 430 809.00 | | 430 809.00 | 430 809.00 |
BZ Other receivables | 27 039.00 | | 27 039.00 | 27 039.00 |
CF Cash and cash equivalents | 106.00 | | 106.00 | 106.00 |
CJ TOTAL (II) | 27 145.00 | | 27 145.00 | 27 145.00 |
CO Grand total (0 to V) | 457 955.00 | | 457 955.00 | 457 955.00 |
CU Other investments | 430 809.00 | | 430 809.00 | 430 809.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 149 000.00 | 149 000.00 | | 149 000.00 |
DD Legal reserve (1) | 14 900.00 | 14 900.00 | | 14 900.00 |
DG Other reserves | 177 583.00 | 175 701.00 | | 177 583.00 |
DH Retained earnings | 845.00 | 845.00 | | 845.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 220.00 | 19 882.00 | | 49 220.00 |
DK Regulated provisions | 10 754.00 | 10 754.00 | | 10 754.00 |
DL TOTAL (I) | 402 302.00 | 371 082.00 | | 402 302.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 14.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 176.00 | 67 600.00 | | 43 176.00 |
DX Trade payables and related accounts | 5 322.00 | 4 041.00 | | 5 322.00 |
DY Tax and social security liabilities | 7 091.00 | 3 000.00 | | 7 091.00 |
DZ Fixed asset liabilities and related accounts | 50.00 | 50.00 | | 50.00 |
EC TOTAL (IV) | 55 652.00 | 74 704.00 | | 55 652.00 |
EE Grand total (I to V) | 457 955.00 | 445 787.00 | | 457 955.00 |
EG Accrued income and payables due within one year | 55 652.00 | 74 704.00 | | 55 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 940.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 940.00 | |
GG - OPERATING RESULT (I - II) | | | -3 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 150.00 | |
GP Total financial income (V) | | | 50 150.00 | |
GR Interest and similar expenses | | | 730.00 | |
GU Total financial expenses (VI) | | | 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 739.00 | -4 181.00 | | -3 739.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 150.00 | 20 646.00 | | 50 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 930.00 | 764.00 | | 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 220.00 | 19 882.00 | | 49 220.00 |
| |
| 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 | 430 809.00 | | | 430 809.00 |
I3 DECREASES Total Financial Fixed Assets | | | 430 809.00 | |
I4 DECREASES Grand Total | | | 430 809.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 430 809.00 | | | 430 809.00 |
| |
| 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 | 5 322.00 | 5 322.00 | | 5 322.00 |
8E Income Taxes | 4 091.00 | 4 091.00 | | 4 091.00 |
8J Fixed Asset Liabilities and Related Accounts | 50.00 | 50.00 | | 50.00 |
VC Group and associates | 27 039.00 | 27 039.00 | | 27 039.00 |
VH Loans with a maturity of more than one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 43 176.00 | 43 176.00 | | 43 176.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 039.00 | 27 039.00 | | 27 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 652.00 | 55 652.00 | | 55 652.00 |
| |
| 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) | 3 757.00 | | | 3 757.00 |
ST Other accounts | 183.00 | | | 183.00 |
ZE Dividends | 9 000.00 | | | 9 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 940.00 | | | 3 940.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
