| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 488 925.00 | | 488 925.00 | 488 925.00 |
BZ Other receivables | 118 929.00 | | 118 929.00 | 118 929.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 10 900.00 | | 10 900.00 | 10 900.00 |
CJ TOTAL (II) | 179 829.00 | | 179 829.00 | 179 829.00 |
CO Grand total (0 to V) | 668 754.00 | | 668 754.00 | 668 754.00 |
CU Other investments | 488 925.00 | | 488 925.00 | 488 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 257 000.00 | | | 257 000.00 |
DD Legal reserve (1) | 25 700.00 | | | 25 700.00 |
DE Statutory or contractual reserves | 335 883.00 | | | 335 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 338.00 | | | 28 338.00 |
DL TOTAL (I) | 646 922.00 | | | 646 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169.00 | | | 169.00 |
DX Trade payables and related accounts | 1 368.00 | | | 1 368.00 |
DY Tax and social security liabilities | 20 295.00 | | | 20 295.00 |
EC TOTAL (IV) | 21 832.00 | | | 21 832.00 |
EE Grand total (I to V) | 668 754.00 | | | 668 754.00 |
EG Accrued income and payables due within one year | 21 832.00 | | | 21 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 439.00 | |
GF Total Operating Expenses (II) | | | 2 439.00 | |
GG - OPERATING RESULT (I - II) | | | -2 439.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 362.00 | |
GP Total financial income (V) | | | 30 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -415.00 | | | -415.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 362.00 | | | 30 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 024.00 | | | 2 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 338.00 | | | 28 338.00 |
| |
| 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 | 488 925.00 | | | 488 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 488 925.00 | |
I4 DECREASES Grand Total | | | 488 925.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 488 925.00 | | | 488 925.00 |
| |
| 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 | 1 368.00 | 1 368.00 | | 1 368.00 |
8E Income Taxes | 20 295.00 | 20 295.00 | | 20 295.00 |
VC Group and associates | 118 929.00 | 118 929.00 | | 118 929.00 |
VI Group and Associates | 169.00 | 169.00 | | 169.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 929.00 | 118 929.00 | | 118 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 832.00 | 21 832.00 | | 21 832.00 |
| |
| 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) | 2 127.00 | | | 2 127.00 |
ST Other accounts | 311.00 | | | 311.00 |
ZE Dividends | 25 000.00 | | | 25 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 439.00 | | | 2 439.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
