| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 134 354.00 | | 134 354.00 | 134 354.00 |
CF Cash and cash equivalents | 3 948.00 | | 3 948.00 | 3 948.00 |
CJ TOTAL (II) | 3 948.00 | | 3 948.00 | 3 948.00 |
CO Grand total (0 to V) | 138 302.00 | | 138 302.00 | 138 302.00 |
CU Other investments | 134 354.00 | | 134 354.00 | 134 354.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DH Retained earnings | -8 517.00 | | | -8 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 924.00 | | | 22 924.00 |
DL TOTAL (I) | 14 907.00 | | | 14 907.00 |
DU Loans and Debts from Credit Institutions (3) | 35 638.00 | | | 35 638.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 215.00 | | | 85 215.00 |
DY Tax and social security liabilities | 2 543.00 | | | 2 543.00 |
EC TOTAL (IV) | 123 395.00 | | | 123 395.00 |
EE Grand total (I to V) | 138 302.00 | | | 138 302.00 |
EG Accrued income and payables due within one year | 98 740.00 | | | 98 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 793.00 | |
GF Total Operating Expenses (II) | | | 793.00 | |
GG - OPERATING RESULT (I - II) | | | -793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 770.00 | |
GP Total financial income (V) | | | 26 770.00 | |
GR Interest and similar expenses | | | 511.00 | |
GU Total financial expenses (VI) | | | 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 543.00 | | | 2 543.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 770.00 | | | 26 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 846.00 | | | 3 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 924.00 | | | 22 924.00 |
| |
| 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 | 134 354.00 | | 134 354.00 | 134 354.00 |
I3 DECREASES Total Financial Fixed Assets | | 134 354.00 | 134 354.00 | |
I4 DECREASES Grand Total | | 134 354.00 | 134 354.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 134 354.00 | | 134 354.00 | 134 354.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 543.00 | 2 543.00 | | 2 543.00 |
VH Loans with a maturity of more than one year at origin | 35 638.00 | 10 983.00 | 24 655.00 | 35 638.00 |
VI Group and Associates | 85 215.00 | 85 215.00 | | 85 215.00 |
VK Loans repaid during the year | 5 313.00 | | | 5 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 395.00 | 98 740.00 | 24 655.00 | 123 395.00 |
| |
| 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) | 286.00 | | | 286.00 |
ST Other accounts | 507.00 | | | 507.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 793.00 | | | 793.00 |
