| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 632.00 | | 250 632.00 | 250 632.00 |
BZ Other receivables | 5 689.00 | | 5 689.00 | 5 689.00 |
CD Marketable securities | 20 400.00 | | 20 400.00 | 20 400.00 |
CF Cash and cash equivalents | 4 779.00 | | 4 779.00 | 4 779.00 |
CH Prepaid expenses | 17.00 | | 17.00 | 17.00 |
CJ TOTAL (II) | 30 885.00 | | 30 885.00 | 30 885.00 |
CO Grand total (0 to V) | 281 517.00 | | 281 517.00 | 281 517.00 |
CU Other investments | 250 632.00 | | 250 632.00 | 250 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 66 718.00 | | | 66 718.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 221.00 | | | 19 221.00 |
DL TOTAL (I) | 89 238.00 | | | 89 238.00 |
DU Loans and Debts from Credit Institutions (3) | 61 510.00 | | | 61 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 054.00 | | | 61 054.00 |
DX Trade payables and related accounts | 126.00 | | | 126.00 |
DY Tax and social security liabilities | 5 388.00 | | | 5 388.00 |
EA Other liabilities | 64 200.00 | | | 64 200.00 |
EC TOTAL (IV) | 192 279.00 | | | 192 279.00 |
EE Grand total (I to V) | 281 517.00 | | | 281 517.00 |
EG Accrued income and payables due within one year | 152 685.00 | | | 152 685.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 770.00 | |
FX Taxes, duties, and similar payments | | | 278.00 | |
FY Salaries and Wages | | | 1 125.00 | |
GF Total Operating Expenses (II) | | | 4 173.00 | |
GG - OPERATING RESULT (I - II) | | | -4 173.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 000.00 | |
GL Other interest and similar income | | | 241.00 | |
GP Total financial income (V) | | | 24 241.00 | |
GR Interest and similar expenses | | | 1 649.00 | |
GU Total financial expenses (VI) | | | 1 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 592.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -802.00 | | | -802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 241.00 | | | 24 241.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 021.00 | | | 5 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 221.00 | | | 19 221.00 |
| |
| 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 | 250 632.00 | | | 250 632.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 632.00 | |
I4 DECREASES Grand Total | | | 250 632.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 632.00 | | | 250 632.00 |
| |
| 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 | 126.00 | 126.00 | | 126.00 |
8C Staff and Related Accounts | 1 151.00 | 1 151.00 | | 1 151.00 |
8E Income Taxes | 4 237.00 | 4 237.00 | | 4 237.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 200.00 | 64 200.00 | | 64 200.00 |
VC Group and associates | 5 689.00 | 5 689.00 | | 5 689.00 |
VH Loans with a maturity of more than one year at origin | 61 510.00 | 21 917.00 | 39 593.00 | 61 510.00 |
VI Group and Associates | 61 054.00 | 61 054.00 | | 61 054.00 |
VK Loans repaid during the year | 21 488.00 | | | 21 488.00 |
VS Prepaid expenses | 17.00 | 17.00 | | 17.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 706.00 | 5 706.00 | | 5 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 279.00 | 152 685.00 | 39 593.00 | 192 279.00 |
| |
| 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) | 1 920.00 | | | 1 920.00 |
ST Other accounts | 851.00 | | | 851.00 |
YW Business tax | 278.00 | | | 278.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 278.00 | | | 278.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 770.00 | | | 2 770.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
