| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 29 500.00 | | 29 500.00 | 29 500.00 |
BJ TOTAL (I) | 305 216.00 | | 305 216.00 | 305 216.00 |
BZ Other receivables | 454.00 | | 454.00 | 454.00 |
CF Cash and cash equivalents | 582.00 | | 582.00 | 582.00 |
CJ TOTAL (II) | 1 035.00 | | 1 035.00 | 1 035.00 |
CO Grand total (0 to V) | 306 251.00 | | 306 251.00 | 306 251.00 |
CU Other investments | 275 716.00 | | 275 716.00 | 275 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 750.00 | 33 750.00 | | 33 750.00 |
DH Retained earnings | -72 910.00 | -127 032.00 | | -72 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 374.00 | 54 123.00 | | 63 374.00 |
DL TOTAL (I) | 24 215.00 | -39 160.00 | | 24 215.00 |
DU Loans and Debts from Credit Institutions (3) | 191 022.00 | 253 563.00 | | 191 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 708.00 | 88 508.00 | | 89 708.00 |
DX Trade payables and related accounts | 1 306.00 | 3 589.00 | | 1 306.00 |
EC TOTAL (IV) | 282 036.00 | 345 660.00 | | 282 036.00 |
EE Grand total (I to V) | 306 251.00 | 306 501.00 | | 306 251.00 |
EG Accrued income and payables due within one year | 155 151.00 | 156 180.00 | | 155 151.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 000.00 | | 65 000.00 | 65 000.00 |
FJ Net sales | 65 000.00 | | 65 000.00 | 65 000.00 |
FR Total operating income (I) | | | 65 000.00 | |
FW Other purchases and external expenses | | | -209.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | -133.00 | |
GG - OPERATING RESULT (I - II) | | | 65 133.00 | |
GR Interest and similar expenses | | | 1 759.00 | |
GU Total financial expenses (VI) | | | 1 759.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 759.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 5 820.00 | | |
HH Total exceptional expenses (VIII) | | 5 820.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 820.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 000.00 | 65 000.00 | | 65 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 626.00 | 10 878.00 | | 1 626.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 374.00 | 54 123.00 | | 63 374.00 |
| |
| 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 | 305 216.00 | | | 305 216.00 |
I3 DECREASES Total Financial Fixed Assets | | | 305 216.00 | |
I4 DECREASES Grand Total | | | 305 216.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 305 216.00 | | | 305 216.00 |
| |
| 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 | 1 306.00 | 1 306.00 | | 1 306.00 |
UL Receivables related to investments | 29 500.00 | | 29 500.00 | 29 500.00 |
VB VAT | 454.00 | 454.00 | | 454.00 |
VH Loans with a maturity of more than one year at origin | 191 022.00 | 64 137.00 | 126 885.00 | 191 022.00 |
VI Group and Associates | 89 708.00 | 89 708.00 | | 89 708.00 |
VK Loans repaid during the year | 62 037.00 | | | 62 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 954.00 | 454.00 | 29 500.00 | 29 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 036.00 | 155 151.00 | 126 885.00 | 282 036.00 |
| |
| 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) | -316.00 | | | -316.00 |
ST Other accounts | 107.00 | | | 107.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
YY Amount of VAT collected | 13 000.00 | | | 13 000.00 |
YZ Total deductible VAT on goods and services | 252.00 | | | 252.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | -209.00 | | | -209.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
