| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 035 711.00 | | 1 035 711.00 | 1 035 711.00 |
CF Cash and cash equivalents | 77 715.00 | | 77 715.00 | 77 715.00 |
CJ TOTAL (II) | 77 715.00 | | 77 715.00 | 77 715.00 |
CO Grand total (0 to V) | 1 113 427.00 | | 1 113 427.00 | 1 113 427.00 |
CU Other investments | 1 035 711.00 | | 1 035 711.00 | 1 035 711.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 047 030.00 | | | 1 047 030.00 |
DH Retained earnings | -37 978.00 | | | -37 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 029.00 | | | 99 029.00 |
DL TOTAL (I) | 1 108 081.00 | | | 1 108 081.00 |
DX Trade payables and related accounts | 5 246.00 | | | 5 246.00 |
EA Other liabilities | 100.00 | | | 100.00 |
EC TOTAL (IV) | 5 346.00 | | | 5 346.00 |
EE Grand total (I to V) | 1 113 427.00 | | | 1 113 427.00 |
EG Accrued income and payables due within one year | 5 346.00 | | | 5 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 4 189.00 | |
GF Total Operating Expenses (II) | | | 4 189.00 | |
GG - OPERATING RESULT (I - II) | | | -4 187.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 216.00 | |
GP Total financial income (V) | | | 103 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 103 219.00 | | | 103 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 189.00 | | | 4 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 029.00 | | | 99 029.00 |
| |
| 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 | 1 043 211.00 | | | 1 043 211.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 500.00 | | | 7 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 035 711.00 | |
I4 DECREASES Grand Total | | 7 500.00 | 1 035 711.00 | |
IN DECREASES Start-up, development, or research expenses | | 7 500.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 035 711.00 | | | 1 035 711.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 500.00 | | 7 500.00 | 7 500.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 500.00 | | 7 500.00 | 7 500.00 |
| |
| 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 | 5 246.00 | 5 246.00 | | 5 246.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 346.00 | 5 346.00 | | 5 346.00 |
| |
| 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) | 4 100.00 | | | 4 100.00 |
ST Other accounts | 88.00 | | | 88.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 189.00 | | | 4 189.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
