| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 161 684.00 | | 161 684.00 | 161 684.00 |
CD Marketable securities | 360 355.00 | 1 086.00 | 359 269.00 | 360 355.00 |
CF Cash and cash equivalents | 22 207.00 | | 22 207.00 | 22 207.00 |
CJ TOTAL (II) | 544 246.00 | 1 086.00 | 543 160.00 | 544 246.00 |
CO Grand total (0 to V) | 544 246.00 | 1 086.00 | 543 160.00 | 544 246.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 535 775.00 | | | 535 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 332.00 | | | 4 332.00 |
DL TOTAL (I) | 541 207.00 | | | 541 207.00 |
DX Trade payables and related accounts | 1 258.00 | | | 1 258.00 |
DY Tax and social security liabilities | 695.00 | | | 695.00 |
EC TOTAL (IV) | 1 953.00 | | | 1 953.00 |
EE Grand total (I to V) | 543 160.00 | | | 543 160.00 |
EG Accrued income and payables due within one year | 1 953.00 | | | 1 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 977.00 | |
GF Total Operating Expenses (II) | | | 3 977.00 | |
GG - OPERATING RESULT (I - II) | | | -3 977.00 | |
GL Other interest and similar income | | | 6 186.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 266.00 | |
GO Net income from sales of marketable securities | | | 3 042.00 | |
GP Total financial income (V) | | | 16 494.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 086.00 | |
GT Net expenses on sales of marketable securities | | | 5 348.00 | |
GU Total financial expenses (VI) | | | 6 435.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 750.00 | | | 1 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 494.00 | | | 16 494.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 162.00 | | | 12 162.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 332.00 | | | 4 332.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 7 266.00 | 1 086.00 | 7 266.00 | 7 266.00 |
7B Total provisions for depreciation | 7 266.00 | 1 086.00 | 7 266.00 | 7 266.00 |
7C Grand total | 7 266.00 | 1 086.00 | 7 266.00 | 7 266.00 |
UG - Financial | | 1 086.00 | 7 266.00 | |
| |
| 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 | 1 258.00 | 1 258.00 | | 1 258.00 |
VC Group and associates | 156 050.00 | | | 156 050.00 |
VM Income taxes | 5 634.00 | | | 5 634.00 |
VQ Other Taxes, Duties, and Similar Debts | 695.00 | 695.00 | | 695.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 161 684.00 | 161 684.00 | | 161 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 953.00 | 1 953.00 | | 1 953.00 |
| |
| 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) | 1 246.00 | | | 1 246.00 |
ST Other accounts | 2 731.00 | | | 2 731.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 977.00 | | | 3 977.00 |
