| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 476 580.00 | | 476 580.00 | 476 580.00 |
BZ Other receivables | 74 022.00 | | 74 022.00 | 74 022.00 |
CF Cash and cash equivalents | 132 242.00 | | 132 242.00 | 132 242.00 |
CJ TOTAL (II) | 206 264.00 | | 206 264.00 | 206 264.00 |
CO Grand total (0 to V) | 682 844.00 | | 682 844.00 | 682 844.00 |
CU Other investments | 476 580.00 | | 476 580.00 | 476 580.00 |
| |
| 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 | 238 871.00 | | | 238 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 024.00 | | | 115 024.00 |
DL TOTAL (I) | 356 095.00 | | | 356 095.00 |
DU Loans and Debts from Credit Institutions (3) | 223 781.00 | | | 223 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 508.00 | | | 60 508.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 40 059.00 | | | 40 059.00 |
EC TOTAL (IV) | 326 748.00 | | | 326 748.00 |
EE Grand total (I to V) | 682 844.00 | | | 682 844.00 |
EG Accrued income and payables due within one year | 171 181.00 | | | 171 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 360.00 | |
GF Total Operating Expenses (II) | | | 4 360.00 | |
GG - OPERATING RESULT (I - II) | | | -4 360.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 2 084.00 | |
GU Total financial expenses (VI) | | | 2 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 555.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 469.00 | | | -1 469.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 975.00 | | | 4 975.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 024.00 | | | 115 024.00 |
| |
| 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 | 475 620.00 | | 960.00 | 475 620.00 |
I3 DECREASES Total Financial Fixed Assets | | | 476 580.00 | |
I4 DECREASES Grand Total | | | 476 580.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | 3.00 | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 475 620.00 | | 960.00 | 475 620.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 40 059.00 | 40 059.00 | | 40 059.00 |
VC Group and associates | 74 022.00 | 74 022.00 | | 74 022.00 |
VH Loans with a maturity of more than one year at origin | 223 781.00 | 68 213.00 | 155 567.00 | 223 781.00 |
VI Group and Associates | 60 508.00 | 60 508.00 | | 60 508.00 |
VK Loans repaid during the year | 67 713.00 | | | 67 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 022.00 | 74 022.00 | | 74 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 748.00 | 171 181.00 | 155 567.00 | 326 748.00 |
| |
| 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) | 3 789.00 | | | 3 789.00 |
ST Other accounts | 570.00 | | | 570.00 |
ZE Dividends | 60 000.00 | | | 60 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 360.00 | | | 4 360.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
