| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 100 000.00 | | 4 100 000.00 | 4 100 000.00 |
CF Cash and cash equivalents | 14 759.00 | | 14 759.00 | 14 759.00 |
CJ TOTAL (II) | 14 759.00 | | 14 759.00 | 14 759.00 |
CO Grand total (0 to V) | 4 114 759.00 | | 4 114 759.00 | 4 114 759.00 |
CU Other investments | 4 100 000.00 | | 4 100 000.00 | 4 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 701 000.00 | 2 701 000.00 | | 2 701 000.00 |
DD Legal reserve (1) | 270 100.00 | 270 100.00 | | 270 100.00 |
DG Other reserves | 424 007.00 | 184 401.00 | | 424 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 241 005.00 | 239 606.00 | | 241 005.00 |
DL TOTAL (I) | 3 636 112.00 | 3 395 107.00 | | 3 636 112.00 |
DU Loans and Debts from Credit Institutions (3) | 473 791.00 | 708 495.00 | | 473 791.00 |
DX Trade payables and related accounts | 4 856.00 | 4 793.00 | | 4 856.00 |
EC TOTAL (IV) | 478 647.00 | 713 288.00 | | 478 647.00 |
EE Grand total (I to V) | 4 114 759.00 | 4 108 395.00 | | 4 114 759.00 |
EG Accrued income and payables due within one year | 242 103.00 | 713 288.00 | | 242 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 979.00 | |
GF Total Operating Expenses (II) | | | 4 979.00 | |
GG - OPERATING RESULT (I - II) | | | -4 979.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GP Total financial income (V) | | | 250 000.00 | |
GR Interest and similar expenses | | | 4 015.00 | |
GU Total financial expenses (VI) | | | 4 015.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 245 985.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 241 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 250 000.00 | 250 000.00 | | 250 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 995.00 | 10 394.00 | | 8 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 241 005.00 | 239 606.00 | | 241 005.00 |
| |
| 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 | 4 100 000.00 | | | 4 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 100 000.00 | |
I4 DECREASES Grand Total | | | 4 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 100 000.00 | | | 4 100 000.00 |
| |
| 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 | 4 856.00 | 4 856.00 | | 4 856.00 |
VH Loans with a maturity of more than one year at origin | 473 791.00 | 237 247.00 | 236 545.00 | 473 791.00 |
VK Loans repaid during the year | 233 964.00 | | | 233 964.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 478 647.00 | 242 103.00 | 236 545.00 | 478 647.00 |
| |
| 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) | 4 899.00 | 5 019.00 | | 4 899.00 |
ST Other accounts | 80.00 | 76.00 | | 80.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 979.00 | 5 095.00 | | 4 979.00 |
