| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 72 500.00 | | 72 500.00 | 72 500.00 |
BZ Other receivables | 93 240.00 | | 93 240.00 | 93 240.00 |
CF Cash and cash equivalents | 985.00 | | 985.00 | 985.00 |
CJ TOTAL (II) | 94 225.00 | | 94 225.00 | 94 225.00 |
CO Grand total (0 to V) | 166 725.00 | | 166 725.00 | 166 725.00 |
CU Other investments | 72 500.00 | | 72 500.00 | 72 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 160 276.00 | 158 479.00 | | 160 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -447.00 | 1 797.00 | | -447.00 |
DL TOTAL (I) | 164 229.00 | 164 676.00 | | 164 229.00 |
DX Trade payables and related accounts | 2 496.00 | 5 640.00 | | 2 496.00 |
EC TOTAL (IV) | 2 496.00 | 5 640.00 | | 2 496.00 |
EE Grand total (I to V) | 166 725.00 | 170 316.00 | | 166 725.00 |
EG Accrued income and payables due within one year | 2 496.00 | 5 640.00 | | 2 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 322.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 447.00 | |
GG - OPERATING RESULT (I - II) | | | -447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 642.00 | | |
HD Total exceptional income (VII) | | 6 642.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 642.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 6 642.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 447.00 | 4 845.00 | | 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -447.00 | 1 797.00 | | -447.00 |
| |
| 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 | 72 500.00 | | | 72 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 72 500.00 | |
I4 DECREASES Grand Total | | | 72 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 72 500.00 | | | 72 500.00 |
| |
| 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 | 2 496.00 | 2 496.00 | | 2 496.00 |
VC Group and associates | 93 240.00 | | | 93 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 240.00 | 93 240.00 | | 93 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 496.00 | 2 496.00 | | 2 496.00 |
| |
| 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) | 216.00 | 4 500.00 | | 216.00 |
ST Other accounts | 106.00 | 106.00 | | 106.00 |
YW Business tax | 125.00 | 239.00 | | 125.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 125.00 | 239.00 | | 125.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 322.00 | 4 606.00 | | 322.00 |
