| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 790.00 | 3 790.00 | | 3 790.00 |
BJ TOTAL (I) | 3 790.00 | 3 790.00 | | 3 790.00 |
BZ Other receivables | 1 581.00 | | 1 581.00 | 1 581.00 |
CD Marketable securities | 191 513.00 | | 191 513.00 | 191 513.00 |
CF Cash and cash equivalents | 6 730.00 | | 6 730.00 | 6 730.00 |
CJ TOTAL (II) | 199 824.00 | | 199 824.00 | 199 824.00 |
CO Grand total (0 to V) | 203 614.00 | 3 790.00 | 199 824.00 | 203 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 131 551.00 | | | 131 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 158.00 | | | -4 158.00 |
DL TOTAL (I) | 135 777.00 | | | 135 777.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 047.00 | | | 64 047.00 |
EC TOTAL (IV) | 64 047.00 | | | 64 047.00 |
EE Grand total (I to V) | 199 824.00 | | | 199 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 462.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 174.00 | |
GF Total Operating Expenses (II) | | | 5 711.00 | |
GG - OPERATING RESULT (I - II) | | | -5 711.00 | |
GL Other interest and similar income | | | 1 553.00 | |
GP Total financial income (V) | | | 1 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 553.00 | | | 1 553.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 711.00 | | | 5 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 158.00 | | | -4 158.00 |
| |
| 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 | 3 790.00 | | | 3 790.00 |
I4 DECREASES Grand Total | | | 3 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 790.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 790.00 | | | 3 790.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 790.00 | | | 3 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 790.00 | | | 3 790.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 581.00 | | | 1 581.00 |
VI Group and Associates | 64 047.00 | 64 047.00 | | 64 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 581.00 | 1 581.00 | | 1 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 047.00 | 64 047.00 | | 64 047.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 5 462.00 | | | 5 462.00 |
YW Business tax | 75.00 | | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75.00 | | | 75.00 |
ZE Dividends | 34 800.00 | | | 34 800.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 462.00 | | | 5 462.00 |
