| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 533.00 | | 533.00 | 533.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 2 260 533.00 | | 2 260 533.00 | 2 260 533.00 |
CF Cash and cash equivalents | 67 120.00 | | 67 120.00 | 67 120.00 |
CJ TOTAL (II) | 67 120.00 | | 67 120.00 | 67 120.00 |
CO Grand total (0 to V) | 2 327 654.00 | | 2 327 654.00 | 2 327 654.00 |
CU Other investments | 2 250 000.00 | | 2 250 000.00 | 2 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 296 243.00 | | | 296 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 241 696.00 | | | 241 696.00 |
DL TOTAL (I) | 702 940.00 | | | 702 940.00 |
DU Loans and Debts from Credit Institutions (3) | 1 194 390.00 | | | 1 194 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 664.00 | | | 426 664.00 |
DX Trade payables and related accounts | 3 660.00 | | | 3 660.00 |
EC TOTAL (IV) | 1 624 714.00 | | | 1 624 714.00 |
EE Grand total (I to V) | 2 327 654.00 | | | 2 327 654.00 |
EG Accrued income and payables due within one year | 282 419.00 | | | 282 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 149.00 | |
GF Total Operating Expenses (II) | | | 13 149.00 | |
GG - OPERATING RESULT (I - II) | | | -13 149.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 310 000.00 | |
GP Total financial income (V) | | | 310 000.00 | |
GR Interest and similar expenses | | | 55 155.00 | |
GU Total financial expenses (VI) | | | 55 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 254 845.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 241 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 310 000.00 | | | 310 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 304.00 | | | 68 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 241 696.00 | | | 241 696.00 |
| |
| 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 | 2 260 533.00 | | | 2 260 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 260 533.00 | |
I4 DECREASES Grand Total | | | 2 260 533.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 260 533.00 | | | 2 260 533.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 388 864.00 | 31 488.00 | 132 376.00 | 388 864.00 |
8B Suppliers and Related Accounts | 3 660.00 | 3 660.00 | | 3 660.00 |
UT Other financial assets | 10 000.00 | | | 10 000.00 |
VH Loans with a maturity of more than one year at origin | 1 194 390.00 | 234 471.00 | 959 919.00 | 1 194 390.00 |
VI Group and Associates | 37 800.00 | 12 800.00 | | 37 800.00 |
VK Loans repaid during the year | 217 968.00 | | | 217 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 000.00 | | 10 000.00 | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 624 714.00 | 282 419.00 | 1 092 295.00 | 1 624 714.00 |
| |
| 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) | 4 888.00 | | | 4 888.00 |
ST Other accounts | 8 261.00 | | | 8 261.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 149.00 | | | 13 149.00 |
