| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 170 000.00 | | 1 170 000.00 | 1 170 000.00 |
BZ Other receivables | 248 541.00 | | 248 541.00 | 248 541.00 |
CF Cash and cash equivalents | 126 709.00 | | 126 709.00 | 126 709.00 |
CJ TOTAL (II) | 375 250.00 | | 375 250.00 | 375 250.00 |
CO Grand total (0 to V) | 1 545 250.00 | | 1 545 250.00 | 1 545 250.00 |
CU Other investments | 1 170 000.00 | | 1 170 000.00 | 1 170 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 170 000.00 | 1 170 000.00 | | 1 170 000.00 |
DD Legal reserve (1) | 51 459.00 | 46 293.00 | | 51 459.00 |
DG Other reserves | 98 155.00 | | | 98 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 222 246.00 | 103 321.00 | | 222 246.00 |
DL TOTAL (I) | 1 541 860.00 | 1 319 614.00 | | 1 541 860.00 |
DV Miscellaneous Loans and Financial Debts (4) | 533.00 | 324.00 | | 533.00 |
DX Trade payables and related accounts | 1 358.00 | 4 620.00 | | 1 358.00 |
DY Tax and social security liabilities | 1 499.00 | 417.00 | | 1 499.00 |
EC TOTAL (IV) | 3 390.00 | 5 361.00 | | 3 390.00 |
EE Grand total (I to V) | 1 545 250.00 | 1 324 975.00 | | 1 545 250.00 |
EG Accrued income and payables due within one year | 3 390.00 | 5 361.00 | | 3 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 255.00 | |
GF Total Operating Expenses (II) | | | 1 255.00 | |
GG - OPERATING RESULT (I - II) | | | -1 255.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 225 000.00 | |
GP Total financial income (V) | | | 225 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 225 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 499.00 | 417.00 | | 1 499.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 000.00 | 105 000.00 | | 225 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 754.00 | 1 679.00 | | 2 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 222 246.00 | 103 321.00 | | 222 246.00 |
| |
| 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 | 1 170 000.00 | | | 1 170 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 170 000.00 | |
I4 DECREASES Grand Total | | | 1 170 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 170 000.00 | | | 1 170 000.00 |
| |
| 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 | 1 358.00 | 1 358.00 | | 1 358.00 |
8E Income Taxes | 1 499.00 | 1 499.00 | | 1 499.00 |
VC Group and associates | 225 000.00 | 225 000.00 | | 225 000.00 |
VI Group and Associates | 533.00 | 533.00 | | 533.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 541.00 | 23 541.00 | | 23 541.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 248 541.00 | 248 541.00 | | 248 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 390.00 | 3 390.00 | | 3 390.00 |
| |
| 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) | 1 126.00 | 1 237.00 | | 1 126.00 |
ST Other accounts | 129.00 | 25.00 | | 129.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 255.00 | 1 262.00 | | 1 255.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
