| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 565 000.00 | | 565 000.00 | 565 000.00 |
BZ Other receivables | 98 835.00 | | 98 835.00 | 98 835.00 |
CF Cash and cash equivalents | 6 584.00 | | 6 584.00 | 6 584.00 |
CJ TOTAL (II) | 105 419.00 | | 105 419.00 | 105 419.00 |
CO Grand total (0 to V) | 670 419.00 | | 670 419.00 | 670 419.00 |
CU Other investments | 565 000.00 | | 565 000.00 | 565 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DH Retained earnings | -69 268.00 | | | -69 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 311 369.00 | | | 311 369.00 |
DL TOTAL (I) | 462 101.00 | | | 462 101.00 |
DU Loans and Debts from Credit Institutions (3) | 120 171.00 | | | 120 171.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 631.00 | | | 87 631.00 |
DX Trade payables and related accounts | 516.00 | | | 516.00 |
EC TOTAL (IV) | 208 318.00 | | | 208 318.00 |
EE Grand total (I to V) | 670 419.00 | | | 670 419.00 |
EG Accrued income and payables due within one year | 136 689.00 | | | 136 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 286.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 3 438.00 | |
GG - OPERATING RESULT (I - II) | | | -3 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 320 000.00 | |
GP Total financial income (V) | | | 320 000.00 | |
GR Interest and similar expenses | | | 5 193.00 | |
GU Total financial expenses (VI) | | | 5 193.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 314 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 311 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 320 000.00 | | | 320 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 631.00 | | | 8 631.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 311 369.00 | | | 311 369.00 |
| |
| 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 | 565 000.00 | | | 565 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 565 000.00 | |
I4 DECREASES Grand Total | | | 565 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 565 000.00 | | | 565 000.00 |
| |
| 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 | 516.00 | 516.00 | | 516.00 |
VB VAT | 816.00 | | | 816.00 |
VH Loans with a maturity of more than one year at origin | 120 171.00 | 48 542.00 | 71 628.00 | 120 171.00 |
VI Group and Associates | 87 631.00 | 87 631.00 | | 87 631.00 |
VK Loans repaid during the year | 50 902.00 | | | 50 902.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 98 019.00 | | | 98 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 835.00 | 98 835.00 | | 98 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 318.00 | 136 689.00 | 71 628.00 | 208 318.00 |
| |
| 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) | 2 835.00 | | | 2 835.00 |
ST Other accounts | 451.00 | | | 451.00 |
YW Business tax | 152.00 | | | 152.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 152.00 | | | 152.00 |
YZ Total deductible VAT on goods and services | 558.00 | | | 558.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 286.00 | | | 3 286.00 |
