| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 911 409.00 | | 1 911 409.00 | 1 911 409.00 |
BZ Other receivables | 7 109.00 | | 7 109.00 | 7 109.00 |
CF Cash and cash equivalents | 166.00 | | 166.00 | 166.00 |
CJ TOTAL (II) | 7 276.00 | | 7 276.00 | 7 276.00 |
CO Grand total (0 to V) | 1 918 685.00 | | 1 918 685.00 | 1 918 685.00 |
CU Other investments | 1 911 409.00 | | 1 911 409.00 | 1 911 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 510 942.00 | | | 510 942.00 |
DL TOTAL (I) | 511 942.00 | | | 511 942.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 070.00 | | | 32 070.00 |
DX Trade payables and related accounts | 1 788.00 | | | 1 788.00 |
DY Tax and social security liabilities | 134.00 | | | 134.00 |
EA Other liabilities | 1 372 750.00 | | | 1 372 750.00 |
EC TOTAL (IV) | 1 406 742.00 | | | 1 406 742.00 |
EE Grand total (I to V) | 1 918 685.00 | | | 1 918 685.00 |
EG Accrued income and payables due within one year | 33 992.00 | | | 33 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 673.00 | |
GF Total Operating Expenses (II) | | | 25 673.00 | |
GG - OPERATING RESULT (I - II) | | | -25 673.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 536 750.00 | |
GP Total financial income (V) | | | 536 750.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 536 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 511 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
HK Income tax | 134.00 | | | 134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 536 750.00 | | | 536 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 807.00 | | | 25 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 510 942.00 | | | 510 942.00 |
| |
| 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 | | | 1 911 409.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 911 409.00 | |
I4 DECREASES Grand Total | | | 1 911 409.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 911 409.00 | |
| |
| 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 | 1 788.00 | 1 788.00 | | 1 788.00 |
8E Income Taxes | 134.00 | 134.00 | | 134.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 372 750.00 | | | 1 372 750.00 |
VB VAT | 5 110.00 | 5 110.00 | | 5 110.00 |
VI Group and Associates | 32 070.00 | 32 070.00 | | 32 070.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 999.00 | 1 999.00 | | 1 999.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 109.00 | 7 109.00 | | 7 109.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 406 742.00 | 33 992.00 | | 1 406 742.00 |
| |
| 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) | 25 593.00 | | | 25 593.00 |
ST Other accounts | 79.00 | | | 79.00 |
YZ Total deductible VAT on goods and services | 4 805.00 | | | 4 805.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 673.00 | | | 25 673.00 |
