| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 993 000.00 | | 1 993 000.00 | 1 993 000.00 |
BZ Other receivables | 7 902.00 | | 7 902.00 | 7 902.00 |
CF Cash and cash equivalents | 14 088.00 | | 14 088.00 | 14 088.00 |
CJ TOTAL (II) | 21 990.00 | | 21 990.00 | 21 990.00 |
CO Grand total (0 to V) | 2 014 990.00 | | 2 014 990.00 | 2 014 990.00 |
CU Other investments | 1 993 000.00 | | 1 993 000.00 | 1 993 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 650 000.00 | | | 1 650 000.00 |
DD Legal reserve (1) | 30 528.00 | | | 30 528.00 |
DG Other reserves | 156 116.00 | | | 156 116.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 444.00 | | | 136 444.00 |
DL TOTAL (I) | 1 973 089.00 | | | 1 973 089.00 |
DU Loans and Debts from Credit Institutions (3) | 40 576.00 | | | 40 576.00 |
DX Trade payables and related accounts | 714.00 | | | 714.00 |
DY Tax and social security liabilities | 611.00 | | | 611.00 |
EC TOTAL (IV) | 41 901.00 | | | 41 901.00 |
EE Grand total (I to V) | 2 014 990.00 | | | 2 014 990.00 |
EG Accrued income and payables due within one year | 21 661.00 | | | 21 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 669.00 | |
GF Total Operating Expenses (II) | | | 2 669.00 | |
GG - OPERATING RESULT (I - II) | | | -2 669.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 139 980.00 | |
GP Total financial income (V) | | | 139 980.00 | |
GR Interest and similar expenses | | | 254.00 | |
GU Total financial expenses (VI) | | | 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 139 725.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 611.00 | | | 611.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 980.00 | | | 139 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 535.00 | | | 3 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 444.00 | | | 136 444.00 |
| |
| 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 | 1 993 000.00 | | | 1 993 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 993 000.00 | |
I4 DECREASES Grand Total | | | 1 993 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 993 000.00 | | | 1 993 000.00 |
| |
| 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 | 714.00 | 714.00 | | 714.00 |
8E Income Taxes | 611.00 | 611.00 | | 611.00 |
VH Loans with a maturity of more than one year at origin | 40 576.00 | 20 336.00 | 20 239.00 | 40 576.00 |
VK Loans repaid during the year | 19 999.00 | | | 19 999.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 902.00 | 7 902.00 | | 7 902.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 901.00 | 21 661.00 | 20 239.00 | 41 901.00 |
| |
| 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 |
ST Other accounts | 265.00 | | | 265.00 |
ZE Dividends | 120 000.00 | | | 120 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 669.00 | | | 2 669.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
