| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 659 846.00 | | 1 659 846.00 | 1 659 846.00 |
BZ Other receivables | 776 155.00 | | 776 155.00 | 776 155.00 |
CJ TOTAL (II) | 776 155.00 | | 776 155.00 | 776 155.00 |
CO Grand total (0 to V) | 2 436 001.00 | | 2 436 001.00 | 2 436 001.00 |
CU Other investments | 1 659 846.00 | | 1 659 846.00 | 1 659 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 544 130.00 | | | 1 544 130.00 |
DD Legal reserve (1) | 56 946.00 | | | 56 946.00 |
DH Retained earnings | 3 801.00 | | | 3 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 800 074.00 | | | 800 074.00 |
DL TOTAL (I) | 2 404 951.00 | | | 2 404 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132.00 | | | 132.00 |
DX Trade payables and related accounts | 6 960.00 | | | 6 960.00 |
DY Tax and social security liabilities | 23 958.00 | | | 23 958.00 |
EC TOTAL (IV) | 31 050.00 | | | 31 050.00 |
EE Grand total (I to V) | 2 436 001.00 | | | 2 436 001.00 |
EG Accrued income and payables due within one year | 31 050.00 | | | 31 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 980.00 | |
GF Total Operating Expenses (II) | | | 2 980.00 | |
GG - OPERATING RESULT (I - II) | | | -2 979.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800 000.00 | |
GP Total financial income (V) | | | 800 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 800 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 797 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 053.00 | | | -3 053.00 |
HL TOTAL REVENUE (I + III + V + VII) | 800 001.00 | | | 800 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -73.00 | | | -73.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 800 074.00 | | | 800 074.00 |
| |
| 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 | 1 659 846.00 | | | 1 659 846.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 659 846.00 | |
I4 DECREASES Grand Total | | | 1 659 846.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 659 846.00 | | | 1 659 846.00 |
| |
| 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 | 6 960.00 | 6 960.00 | | 6 960.00 |
8E Income Taxes | 23 958.00 | 23 958.00 | | 23 958.00 |
VB VAT | 5 939.00 | 5 939.00 | | 5 939.00 |
VC Group and associates | 770 216.00 | 770 216.00 | | 770 216.00 |
VI Group and Associates | 132.00 | 132.00 | | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 776 155.00 | 776 155.00 | | 776 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 050.00 | 31 050.00 | | 31 050.00 |
| |
| 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) | 2 980.00 | | | 2 980.00 |
YZ Total deductible VAT on goods and services | 150.00 | | | 150.00 |
ZE Dividends | 170 000.00 | | | 170 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 980.00 | | | 2 980.00 |
