| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 55 564.00 | | 55 564.00 | 55 564.00 |
BJ TOTAL (I) | 55 724.00 | | 55 724.00 | 55 724.00 |
BZ Other receivables | 613.00 | | 613.00 | 613.00 |
CF Cash and cash equivalents | 124 690.00 | | 124 690.00 | 124 690.00 |
CJ TOTAL (II) | 125 303.00 | | 125 303.00 | 125 303.00 |
CO Grand total (0 to V) | 181 028.00 | | 181 028.00 | 181 028.00 |
CU Other investments | 160.00 | | 160.00 | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 108 314.00 | | | 108 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 635.00 | | | 34 635.00 |
DL TOTAL (I) | 151 750.00 | | | 151 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 984.00 | | | 19 984.00 |
DX Trade payables and related accounts | 3 240.00 | | | 3 240.00 |
DY Tax and social security liabilities | 6 054.00 | | | 6 054.00 |
EC TOTAL (IV) | 29 278.00 | | | 29 278.00 |
EE Grand total (I to V) | 181 028.00 | | | 181 028.00 |
EG Accrued income and payables due within one year | 29 278.00 | | | 29 278.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 574.00 | | 4 574.00 | 4 574.00 |
FJ Net sales | 4 574.00 | | 4 574.00 | 4 574.00 |
FR Total operating income (I) | | | 4 574.00 | |
FW Other purchases and external expenses | | | 6 254.00 | |
FX Taxes, duties, and similar payments | | | 219.00 | |
GE Other Expenses | | | 165.00 | |
GF Total Operating Expenses (II) | | | 6 638.00 | |
GG - OPERATING RESULT (I - II) | | | -2 064.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 47 595.00 | |
GP Total financial income (V) | | | 47 595.00 | |
GR Interest and similar expenses | | | 3 841.00 | |
GU Total financial expenses (VI) | | | 3 841.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 054.00 | | | 7 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 169.00 | | | 52 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 534.00 | | | 17 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 635.00 | | | 34 635.00 |
| |
| 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 | 104 604.00 | | | 104 604.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55 725.00 | |
I4 DECREASES Grand Total | | | 55 725.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 104 604.00 | | | 104 604.00 |
| |
| 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 | 19 984.00 | 19 984.00 | | 19 984.00 |
8B Suppliers and Related Accounts | 3 240.00 | 3 240.00 | | 3 240.00 |
8E Income Taxes | 6 054.00 | 6 054.00 | | 6 054.00 |
UL Receivables related to investments | 55 564.00 | | | 55 564.00 |
VB VAT | 613.00 | | | 613.00 |
VJ Loans taken out during the year | 19 984.00 | | | 19 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 178.00 | 613.00 | 55 564.00 | 56 178.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 278.00 | 29 278.00 | | 29 278.00 |
| |
| 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) | 6 051.00 | | | 6 051.00 |
ST Other accounts | 202.00 | | | 202.00 |
YW Business tax | 219.00 | | | 219.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 219.00 | | | 219.00 |
YY Amount of VAT collected | 915.00 | | | 915.00 |
YZ Total deductible VAT on goods and services | 1 188.00 | | | 1 188.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 254.00 | | | 6 254.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
