| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 613 450.00 | | 1 613 450.00 | 1 613 450.00 |
BZ Other receivables | 19 785.00 | | 19 785.00 | 19 785.00 |
CF Cash and cash equivalents | 175 638.00 | | 175 638.00 | 175 638.00 |
CJ TOTAL (II) | 195 423.00 | | 195 423.00 | 195 423.00 |
CO Grand total (0 to V) | 1 808 874.00 | | 1 808 874.00 | 1 808 874.00 |
CU Other investments | 1 613 450.00 | | 1 613 450.00 | 1 613 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 173 043.00 | | | 173 043.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 464.00 | | | 160 464.00 |
DL TOTAL (I) | 355 507.00 | | | 355 507.00 |
DU Loans and Debts from Credit Institutions (3) | 1 284 883.00 | | | 1 284 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 166 000.00 | | | 166 000.00 |
DX Trade payables and related accounts | 2 484.00 | | | 2 484.00 |
EC TOTAL (IV) | 1 453 367.00 | | | 1 453 367.00 |
EE Grand total (I to V) | 1 808 874.00 | | | 1 808 874.00 |
EG Accrued income and payables due within one year | 320 410.00 | | | 320 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 300.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 3 325.00 | |
GG - OPERATING RESULT (I - II) | | | -3 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 186 885.00 | |
GP Total financial income (V) | | | 186 885.00 | |
GR Interest and similar expenses | | | 23 096.00 | |
GU Total financial expenses (VI) | | | 23 096.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 163 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 160 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 186 885.00 | | | 186 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 421.00 | | | 26 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 464.00 | | | 160 464.00 |
| |
| 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 | 1 596 164.00 | | 17 286.00 | 1 596 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 613 450.00 | |
I4 DECREASES Grand Total | | | 1 613 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 596 164.00 | | 17 286.00 | 1 596 164.00 |
| |
| 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 | 2 484.00 | 2 484.00 | | 2 484.00 |
VC Group and associates | 19 785.00 | 19 785.00 | | 19 785.00 |
VH Loans with a maturity of more than one year at origin | 1 284 883.00 | 151 926.00 | 626 798.00 | 1 284 883.00 |
VI Group and Associates | 166 000.00 | 166 000.00 | | 166 000.00 |
VK Loans repaid during the year | 102 065.00 | | | 102 065.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 785.00 | 19 785.00 | | 19 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 453 367.00 | 320 410.00 | 626 798.00 | 1 453 367.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 25.00 | | | 25.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 484.00 | | | 2 484.00 |
ST Other accounts | 816.00 | | | 816.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 25.00 | | | 25.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 300.00 | | | 3 300.00 |
