| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 900 000.00 | | 900 000.00 | 900 000.00 |
CF Cash and cash equivalents | 76 645.00 | | 76 645.00 | 76 645.00 |
CJ TOTAL (II) | 76 645.00 | | 76 645.00 | 76 645.00 |
CO Grand total (0 to V) | 976 645.00 | | 976 645.00 | 976 645.00 |
CU Other investments | 900 000.00 | | 900 000.00 | 900 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 150 547.00 | 46 624.00 | | 150 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 602.00 | 103 923.00 | | 122 602.00 |
DL TOTAL (I) | 548 149.00 | 425 547.00 | | 548 149.00 |
DU Loans and Debts from Credit Institutions (3) | 428 451.00 | 527 478.00 | | 428 451.00 |
DX Trade payables and related accounts | 45.00 | 46.00 | | 45.00 |
EC TOTAL (IV) | 428 497.00 | 527 524.00 | | 428 497.00 |
EE Grand total (I to V) | 976 645.00 | 953 071.00 | | 976 645.00 |
EG Accrued income and payables due within one year | 428 497.00 | 99 283.00 | | 428 497.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 114.00 | |
GF Total Operating Expenses (II) | | | 114.00 | |
GG - OPERATING RESULT (I - II) | | | -114.00 | |
GO Net income from sales of marketable securities | | | 126 000.00 | |
GP Total financial income (V) | | | 126 000.00 | |
GR Interest and similar expenses | | | 3 284.00 | |
GU Total financial expenses (VI) | | | 3 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 122 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 126 000.00 | 108 000.00 | | 126 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 398.00 | 4 077.00 | | 3 398.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 602.00 | 103 923.00 | | 122 602.00 |
| |
| 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 | 900 000.00 | | | 900 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 900 000.00 | |
I4 DECREASES Grand Total | | | 900 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 900 000.00 | | | 900 000.00 |
| |
| 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 | 45.00 | 45.00 | | 45.00 |
VH Loans with a maturity of more than one year at origin | 428 451.00 | 428 451.00 | | 428 451.00 |
VK Loans repaid during the year | 98 978.00 | | | 98 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 428 497.00 | 428 497.00 | | 428 497.00 |
| |
| 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) | 48.00 | 46.00 | | 48.00 |
ST Other accounts | 66.00 | 76.00 | | 66.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 114.00 | 122.00 | | 114.00 |
