| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 535 900.00 | | 1 535 900.00 | 1 535 900.00 |
BZ Other receivables | 876 751.00 | | 876 751.00 | 876 751.00 |
CF Cash and cash equivalents | 7 804.00 | | 7 804.00 | 7 804.00 |
CJ TOTAL (II) | 884 554.00 | | 884 554.00 | 884 554.00 |
CO Grand total (0 to V) | 2 420 454.00 | | 2 420 454.00 | 2 420 454.00 |
CU Other investments | 1 535 900.00 | | 1 535 900.00 | 1 535 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 2 343 008.00 | 2 255 001.00 | | 2 343 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 965.00 | 88 007.00 | | 56 965.00 |
DL TOTAL (I) | 2 410 973.00 | 2 354 008.00 | | 2 410 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 500.00 | 1 500.00 | | 1 500.00 |
DX Trade payables and related accounts | 4 320.00 | 4 320.00 | | 4 320.00 |
DY Tax and social security liabilities | 3 661.00 | | | 3 661.00 |
EC TOTAL (IV) | 9 481.00 | 5 820.00 | | 9 481.00 |
EE Grand total (I to V) | 2 420 454.00 | 2 359 828.00 | | 2 420 454.00 |
EG Accrued income and payables due within one year | 9 481.00 | 5 820.00 | | 9 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 296.00 | |
FR Total operating income (I) | | | 296.00 | |
FW Other purchases and external expenses | | | 1 200.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 1 200.00 | |
GG - OPERATING RESULT (I - II) | | | -904.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 510.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 76 510.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 606.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 641.00 | 15 502.00 | | 18 641.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 806.00 | 108 082.00 | | 76 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 841.00 | 20 075.00 | | 19 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 965.00 | 88 007.00 | | 56 965.00 |
| |
| 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 | 1 535 900.00 | | | 1 535 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 535 900.00 | |
I4 DECREASES Grand Total | | | 1 535 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 535 900.00 | | | 1 535 900.00 |
| |
| 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 | 4 320.00 | 4 320.00 | | 4 320.00 |
8E Income Taxes | 3 661.00 | 3 661.00 | | 3 661.00 |
VC Group and associates | 876 751.00 | 876 751.00 | | 876 751.00 |
VI Group and Associates | 1 500.00 | 1 500.00 | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 876 751.00 | 876 751.00 | | 876 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 481.00 | 9 481.00 | | 9 481.00 |
| |
| 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) | 1 200.00 | 4 266.00 | | 1 200.00 |
ST Other accounts | | 19.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 200.00 | 4 285.00 | | 1 200.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
