| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 274 946.00 | | 1 274 946.00 | 1 274 946.00 |
BZ Other receivables | 2 112 922.00 | | 2 112 922.00 | 2 112 922.00 |
CF Cash and cash equivalents | 57.00 | | 57.00 | 57.00 |
CJ TOTAL (II) | 2 112 979.00 | | 2 112 979.00 | 2 112 979.00 |
CO Grand total (0 to V) | 3 387 925.00 | | 3 387 925.00 | 3 387 925.00 |
CU Other investments | 1 274 946.00 | | 1 274 946.00 | 1 274 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 575 594.00 | | | 1 575 594.00 |
DD Legal reserve (1) | 157 560.00 | | | 157 560.00 |
DH Retained earnings | 1 442 696.00 | | | 1 442 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 814.00 | | | 201 814.00 |
DL TOTAL (I) | 3 377 664.00 | | | 3 377 664.00 |
DX Trade payables and related accounts | 2 326.00 | | | 2 326.00 |
EA Other liabilities | 7 934.00 | | | 7 934.00 |
EC TOTAL (IV) | 10 261.00 | | | 10 261.00 |
EE Grand total (I to V) | 3 387 925.00 | | | 3 387 925.00 |
EG Accrued income and payables due within one year | 10 261.00 | | | 10 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 403.00 | |
GF Total Operating Expenses (II) | | | 2 403.00 | |
GG - OPERATING RESULT (I - II) | | | -2 403.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 960.00 | |
GL Other interest and similar income | | | 21 407.00 | |
GP Total financial income (V) | | | 212 367.00 | |
GR Interest and similar expenses | | | 216.00 | |
GU Total financial expenses (VI) | | | 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 212 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 209 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 934.00 | | | 7 934.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 368.00 | | | 212 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 553.00 | | | 10 553.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 201 814.00 | | | 201 814.00 |
| |
| 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 | 1 274 946.00 | | | 1 274 946.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 274 946.00 | |
I4 DECREASES Grand Total | | | 1 274 946.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 274 946.00 | | | 1 274 946.00 |
| |
| 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 | 2 326.00 | 2 326.00 | | 2 326.00 |
VC Group and associates | 2 110 887.00 | 2 110 887.00 | | 2 110 887.00 |
VI Group and Associates | 7 934.00 | 7 934.00 | | 7 934.00 |
VM Income taxes | 2 035.00 | 2 035.00 | | 2 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 112 922.00 | 2 112 922.00 | | 2 112 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 261.00 | 10 261.00 | | 10 261.00 |
| |
| 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) | 2 403.00 | | | 2 403.00 |
ZE Dividends | 205 960.00 | | | 205 960.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 403.00 | | | 2 403.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
