| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20 067.00 | 20 067.00 | | 20 067.00 |
BJ TOTAL (I) | 757 067.00 | 20 067.00 | 737 000.00 | 757 067.00 |
BZ Other receivables | 123 569.00 | | 123 569.00 | 123 569.00 |
CF Cash and cash equivalents | 12 615.00 | | 12 615.00 | 12 615.00 |
CJ TOTAL (II) | 136 184.00 | | 136 184.00 | 136 184.00 |
CO Grand total (0 to V) | 893 251.00 | 20 067.00 | 873 184.00 | 893 251.00 |
CU Other investments | 737 000.00 | | 737 000.00 | 737 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 383 000.00 | | | 383 000.00 |
DD Legal reserve (1) | 14 508.00 | | | 14 508.00 |
DG Other reserves | 259 535.00 | | | 259 535.00 |
DH Retained earnings | 16 102.00 | | | 16 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 332.00 | | | 45 332.00 |
DL TOTAL (I) | 718 476.00 | | | 718 476.00 |
DU Loans and Debts from Credit Institutions (3) | 63 582.00 | | | 63 582.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 336.00 | | | 88 336.00 |
DX Trade payables and related accounts | 2 790.00 | | | 2 790.00 |
EC TOTAL (IV) | 154 708.00 | | | 154 708.00 |
EE Grand total (I to V) | 873 184.00 | | | 873 184.00 |
EG Accrued income and payables due within one year | 112 794.00 | | | 112 794.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 164.00 | | | 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 398.00 | |
GF Total Operating Expenses (II) | | | 3 398.00 | |
GG - OPERATING RESULT (I - II) | | | -3 398.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 2 440.00 | |
GU Total financial expenses (VI) | | | 2 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 170.00 | | | 1 170.00 |
HD Total exceptional income (VII) | 1 170.00 | | | 1 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 170.00 | | | 1 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 170.00 | | | 51 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 838.00 | | | 5 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 332.00 | | | 45 332.00 |
| |
| 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 | 757 067.00 | | | 757 067.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 067.00 | | | 20 067.00 |
I3 DECREASES Total Financial Fixed Assets | | | 737 000.00 | |
I4 DECREASES Grand Total | | | 757 067.00 | |
IN DECREASES Start-up, development, or research expenses | | | 20 067.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 737 000.00 | | | 737 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 067.00 | | | 20 067.00 |
CY DEPRECIATION Start-up, development, or research expenses | 20 067.00 | | | 20 067.00 |
| |
| 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 | 2 790.00 | 2 790.00 | | 2 790.00 |
VC Group and associates | 123 364.00 | 123 364.00 | | 123 364.00 |
VH Loans with a maturity of more than one year at origin | 63 582.00 | 21 668.00 | 41 914.00 | 63 582.00 |
VI Group and Associates | 88 336.00 | 88 336.00 | | 88 336.00 |
VK Loans repaid during the year | 21 259.00 | | | 21 259.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 206.00 | 206.00 | | 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 569.00 | 123 569.00 | | 123 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 708.00 | 112 794.00 | 41 914.00 | 154 708.00 |
| |
| 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) | 1 392.00 | | | 1 392.00 |
ST Other accounts | 927.00 | | | 927.00 |
YT Subcontracting | 1 080.00 | | | 1 080.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 398.00 | | | 3 398.00 |
