| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | | |
BB Receivables related to investments | 1 004 647.00 | | 1 004 647.00 | 1 004 647.00 |
BJ TOTAL (I) | 1 004 647.00 | | 1 004 647.00 | 1 004 647.00 |
BZ Other receivables | 1 614.00 | | 1 614.00 | 1 614.00 |
CF Cash and cash equivalents | 385.00 | | 386.00 | 385.00 |
CJ TOTAL (II) | 2 000.00 | | 2 000.00 | 2 000.00 |
CO Grand total (0 to V) | 1 006 646.00 | | 1 006 646.00 | 1 006 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DH Retained earnings | -7 334.00 | | | -7 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 405.00 | | | 10 405.00 |
DL TOTAL (I) | 1 003 071.00 | | | 1 003 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 535.00 | | | 1 535.00 |
DX Trade payables and related accounts | 2 040.00 | | | 2 040.00 |
EC TOTAL (IV) | 3 575.00 | | | 3 575.00 |
EE Grand total (I to V) | 1 006 646.00 | | | 1 006 646.00 |
EG Accrued income and payables due within one year | 3 575.00 | | | 3 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 067.00 | |
GF Total Operating Expenses (II) | | | 2 067.00 | |
GG - OPERATING RESULT (I - II) | | | -2 067.00 | |
GL Other interest and similar income | | | 14 007.00 | |
GP Total financial income (V) | | | 14 007.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1.00 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HJ Employee participation in company results | | 1.00 | | |
HK Income tax | 1 535.00 | | | 1 535.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 008.00 | | | 14 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 602.00 | | | 3 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 405.00 | | | 10 405.00 |
| |
| 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 | | | 1 004 647.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 004 647.00 | |
I4 DECREASES Grand Total | | | 1 004 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 004 647.00 | |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
UL Receivables related to investments | 1 004 647.00 | 1 004 647.00 | | 1 004 647.00 |
VB VAT | 1 614.00 | | | 1 614.00 |
VI Group and Associates | 1 535.00 | 1 535.00 | | 1 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 006 261.00 | 1 006 261.00 | | 1 006 261.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 575.00 | 3 575.00 | | 3 575.00 |
| |
| 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) | 2 010.00 | | | 2 010.00 |
ST Other accounts | 57.00 | | | 57.00 |
YZ Total deductible VAT on goods and services | 377.00 | | | 377.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 067.00 | | | 2 067.00 |
