| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 514 039.00 | | 1 514 039.00 | 1 514 039.00 |
BZ Other receivables | 1 207 565.00 | | 1 207 565.00 | 1 207 565.00 |
CF Cash and cash equivalents | 3 331.00 | | 3 331.00 | 3 331.00 |
CJ TOTAL (II) | 1 210 896.00 | | 1 210 896.00 | 1 210 896.00 |
CO Grand total (0 to V) | 2 724 935.00 | | 2 724 935.00 | 2 724 935.00 |
CU Other investments | 1 514 039.00 | | 1 514 039.00 | 1 514 039.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 2 352 566.00 | 2 107 962.00 | | 2 352 566.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 204 267.00 | 460 605.00 | | 204 267.00 |
DL TOTAL (I) | 2 565 633.00 | 2 577 366.00 | | 2 565 633.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 334.00 | 45 230.00 | | 89 334.00 |
DX Trade payables and related accounts | 5 193.00 | 3 009.00 | | 5 193.00 |
DY Tax and social security liabilities | 64 775.00 | 89 944.00 | | 64 775.00 |
EC TOTAL (IV) | 159 302.00 | 138 183.00 | | 159 302.00 |
EE Grand total (I to V) | 2 724 935.00 | 2 715 549.00 | | 2 724 935.00 |
EG Accrued income and payables due within one year | 159 302.00 | 138 183.00 | | 159 302.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 026.00 | |
GF Total Operating Expenses (II) | | | 3 026.00 | |
GG - OPERATING RESULT (I - II) | | | -3 026.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 9 232.00 | |
GP Total financial income (V) | | | 209 232.00 | |
GR Interest and similar expenses | | | 1 939.00 | |
GU Total financial expenses (VI) | | | 1 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 204 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 209 232.00 | 464 327.00 | | 209 232.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 965.00 | 3 723.00 | | 4 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 204 267.00 | 460 605.00 | | 204 267.00 |
| |
| 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 | 1 514 039.00 | | | 1 514 039.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 514 039.00 | |
I4 DECREASES Grand Total | | | 1 514 039.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 514 039.00 | | | 1 514 039.00 |
| |
| 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 | 5 193.00 | 5 193.00 | | 5 193.00 |
VC Group and associates | 1 170 516.00 | 1 170 516.00 | | 1 170 516.00 |
VI Group and Associates | 89 334.00 | 89 334.00 | | 89 334.00 |
VM Income taxes | 37 049.00 | 37 049.00 | | 37 049.00 |
VQ Other Taxes, Duties, and Similar Debts | 64 775.00 | 64 775.00 | | 64 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 207 565.00 | 1 207 565.00 | | 1 207 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 302.00 | 159 302.00 | | 159 302.00 |
| |
| 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) | 3 015.00 | 3 085.00 | | 3 015.00 |
ST Other accounts | 11.00 | | | 11.00 |
ZE Dividends | 216 000.00 | | | 216 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 026.00 | 3 085.00 | | 3 026.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
