| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 024 232.00 | | 1 024 232.00 | 1 024 232.00 |
CF Cash and cash equivalents | 197 813.00 | | 197 813.00 | 197 813.00 |
CJ TOTAL (II) | 197 813.00 | | 197 813.00 | 197 813.00 |
CO Grand total (0 to V) | 1 222 045.00 | | 1 222 045.00 | 1 222 045.00 |
CU Other investments | 1 024 232.00 | | 1 024 232.00 | 1 024 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 3 873.00 | | | 3 873.00 |
DG Other reserves | 73 595.00 | | | 73 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 310 820.00 | 77 469.00 | | 310 820.00 |
DL TOTAL (I) | 588 289.00 | 277 469.00 | | 588 289.00 |
DU Loans and Debts from Credit Institutions (3) | 628 967.00 | 746 958.00 | | 628 967.00 |
DX Trade payables and related accounts | 4 789.00 | 5 360.00 | | 4 789.00 |
DY Tax and social security liabilities | | 1 161.00 | | |
EC TOTAL (IV) | 633 756.00 | 753 479.00 | | 633 756.00 |
EE Grand total (I to V) | 1 222 045.00 | 1 030 947.00 | | 1 222 045.00 |
EG Accrued income and payables due within one year | 126 149.00 | 125 810.00 | | 126 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 884.00 | |
FX Taxes, duties, and similar payments | | | 216.00 | |
GF Total Operating Expenses (II) | | | 10 100.00 | |
GG - OPERATING RESULT (I - II) | | | -10 100.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 334 400.00 | |
GP Total financial income (V) | | | 334 400.00 | |
GR Interest and similar expenses | | | 13 480.00 | |
GU Total financial expenses (VI) | | | 13 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 320 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 310 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 334 400.00 | 142 120.00 | | 334 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 580.00 | 64 651.00 | | 23 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 310 820.00 | 77 469.00 | | 310 820.00 |
| |
| 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 | 1 024 232.00 | | | 1 024 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 024 232.00 | |
I4 DECREASES Grand Total | | | 1 024 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 024 232.00 | | | 1 024 232.00 |
| |
| 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 | 4 789.00 | 4 789.00 | | 4 789.00 |
VG Loans with a maturity of up to one year at origin | 1 297.00 | 1 297.00 | | 1 297.00 |
VH Loans with a maturity of more than one year at origin | 627 670.00 | 120 062.00 | 507 607.00 | 627 670.00 |
VK Loans repaid during the year | 117 445.00 | | | 117 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 633 756.00 | 126 149.00 | 507 607.00 | 633 756.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | | 1 027.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 116.00 | 12 273.00 | | 7 116.00 |
ST Other accounts | 2 768.00 | 31 762.00 | | 2 768.00 |
YW Business tax | 216.00 | 210.00 | | 216.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 216.00 | 1 237.00 | | 216.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 884.00 | 44 035.00 | | 9 884.00 |
