| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 181 856.00 | | 181 856.00 | 181 856.00 |
CF Cash and cash equivalents | 1 826.00 | | 1 826.00 | 1 826.00 |
CJ TOTAL (II) | 1 826.00 | | 1 826.00 | 1 826.00 |
CO Grand total (0 to V) | 183 682.00 | | 183 682.00 | 183 682.00 |
CU Other investments | 181 841.00 | | 181 841.00 | 181 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | | | 9 000.00 |
DD Legal reserve (1) | 900.00 | | | 900.00 |
DG Other reserves | 102 719.00 | | | 102 719.00 |
DH Retained earnings | 12 036.00 | | | 12 036.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 256.00 | | | 34 256.00 |
DL TOTAL (I) | 158 912.00 | | | 158 912.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 332.00 | | | 23 332.00 |
DX Trade payables and related accounts | 1 332.00 | | | 1 332.00 |
DY Tax and social security liabilities | 107.00 | | | 107.00 |
EC TOTAL (IV) | 24 771.00 | | | 24 771.00 |
EE Grand total (I to V) | 183 682.00 | | | 183 682.00 |
EG Accrued income and payables due within one year | 24 771.00 | | | 24 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 380.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GF Total Operating Expenses (II) | | | 1 522.00 | |
GG - OPERATING RESULT (I - II) | | | -1 522.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 784.00 | |
GP Total financial income (V) | | | 35 784.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 784.00 | | | 35 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 528.00 | | | 1 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 256.00 | | | 34 256.00 |
| |
| 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 | 187 421.00 | | | 187 421.00 |
I3 DECREASES Total Financial Fixed Assets | 5 565.00 | | 181 856.00 | 5 565.00 |
I4 DECREASES Grand Total | 5 565.00 | | 181 856.00 | 5 565.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 187 421.00 | | | 187 421.00 |
| |
| 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 | 23 332.00 | 23 332.00 | | 23 332.00 |
8B Suppliers and Related Accounts | 1 332.00 | 1 332.00 | | 1 332.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 771.00 | 24 771.00 | | 24 771.00 |
| |
| 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) | 1 380.00 | | | 1 380.00 |
YW Business tax | 142.00 | | | 142.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 142.00 | | | 142.00 |
ZE Dividends | 36 000.00 | | | 36 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 380.00 | | | 1 380.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
