| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 349.00 | 1 349.00 | | 1 349.00 |
BJ TOTAL (I) | 10 517.00 | 1 349.00 | 9 168.00 | 10 517.00 |
BX Customers and related accounts | 4 952.00 | | 4 952.00 | 4 952.00 |
BZ Other receivables | 293 130.00 | | 293 130.00 | 293 130.00 |
CF Cash and cash equivalents | 5 990.00 | | 5 990.00 | 5 990.00 |
CJ TOTAL (II) | 304 071.00 | | 304 071.00 | 304 071.00 |
CO Grand total (0 to V) | 314 588.00 | 1 349.00 | 313 239.00 | 314 588.00 |
CU Other investments | 9 168.00 | | 9 168.00 | 9 168.00 |
| |
| 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 | 153 623.00 | | | 153 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 046.00 | | | 147 046.00 |
DL TOTAL (I) | 309 054.00 | | | 309 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 599.00 | | | 599.00 |
DY Tax and social security liabilities | 3 510.00 | | | 3 510.00 |
EA Other liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 4 185.00 | | | 4 185.00 |
EE Grand total (I to V) | 313 239.00 | | | 313 239.00 |
EG Accrued income and payables due within one year | 4 185.00 | | | 4 185.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FX Taxes, duties, and similar payments | | | 45.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 46.00 | |
GG - OPERATING RESULT (I - II) | | | -46.00 | |
GH Attributed profit or transferred loss (III) | | | 151 149.00 | |
GI Supported loss or transferred profit (IV) | | | 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 510.00 | | | 3 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 149.00 | | | 151 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 103.00 | | | 4 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 046.00 | | | 147 046.00 |
| |
| 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 | 10 217.00 | | 300.00 | 10 217.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 168.00 | |
I4 DECREASES Grand Total | | | 10 517.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 349.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 349.00 | | | 1 349.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 868.00 | | 300.00 | 8 868.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 349.00 | | | 1 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 349.00 | | | 1 349.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 510.00 | 3 510.00 | | 3 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76.00 | 76.00 | | 76.00 |
UX Other trade receivables | 4 952.00 | | | 4 952.00 |
VC Group and associates | 293 130.00 | | | 293 130.00 |
VI Group and Associates | 599.00 | 599.00 | | 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 298 082.00 | 298 082.00 | | 298 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 185.00 | 4 185.00 | | 4 185.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 45.00 | | | 45.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 45.00 | | | 45.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
