| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 215 875.00 | | 2 215 875.00 | 2 215 875.00 |
BZ Other receivables | 373 060.00 | | 373 060.00 | 373 060.00 |
CF Cash and cash equivalents | 19 486.00 | | 19 486.00 | 19 486.00 |
CJ TOTAL (II) | 392 546.00 | | 392 546.00 | 392 546.00 |
CO Grand total (0 to V) | 2 608 421.00 | | 2 608 421.00 | 2 608 421.00 |
CU Other investments | 2 215 875.00 | | 2 215 875.00 | 2 215 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 360 473.00 | | | 360 473.00 |
DL TOTAL (I) | 660 473.00 | | | 660 473.00 |
DU Loans and Debts from Credit Institutions (3) | 1 750 992.00 | | | 1 750 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 000.00 | | | 160 000.00 |
DX Trade payables and related accounts | 33 360.00 | | | 33 360.00 |
DY Tax and social security liabilities | 3 596.00 | | | 3 596.00 |
EC TOTAL (IV) | 1 947 948.00 | | | 1 947 948.00 |
EE Grand total (I to V) | 2 608 421.00 | | | 2 608 421.00 |
EG Accrued income and payables due within one year | 441 278.00 | | | 441 278.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 438.00 | |
GF Total Operating Expenses (II) | | | 2 438.00 | |
GG - OPERATING RESULT (I - II) | | | -2 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 367 500.00 | |
GP Total financial income (V) | | | 367 500.00 | |
GR Interest and similar expenses | | | 992.00 | |
GU Total financial expenses (VI) | | | 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 366 508.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 364 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 596.00 | | | 3 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 500.00 | | | 367 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 026.00 | | | 7 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 360 473.00 | | | 360 473.00 |
| |
| 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 | | | 2 215 875.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 215 875.00 | |
I4 DECREASES Grand Total | | | 2 215 875.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 215 875.00 | |
| |
| 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 | 33 360.00 | 33 360.00 | | 33 360.00 |
8E Income Taxes | 3 596.00 | 3 596.00 | | 3 596.00 |
VB VAT | 5 560.00 | 5 560.00 | | 5 560.00 |
VC Group and associates | 367 500.00 | 367 500.00 | | 367 500.00 |
VH Loans with a maturity of more than one year at origin | 1 750 992.00 | 244 322.00 | 995 420.00 | 1 750 992.00 |
VI Group and Associates | 160 000.00 | 160 000.00 | | 160 000.00 |
VJ Loans taken out during the year | 1 750 000.00 | | | 1 750 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 373 060.00 | 373 060.00 | | 373 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 947 948.00 | 441 278.00 | 995 420.00 | 1 947 948.00 |
| |
| 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) | 300.00 | | | 300.00 |
ST Other accounts | 2 138.00 | | | 2 138.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 438.00 | | | 2 438.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
