| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 990 990.00 | | 2 990 990.00 | 2 990 990.00 |
BZ Other receivables | 513 030.00 | | 513 030.00 | 513 030.00 |
CF Cash and cash equivalents | 970.00 | | 970.00 | 970.00 |
CJ TOTAL (II) | 514 000.00 | | 514 000.00 | 514 000.00 |
CO Grand total (0 to V) | 3 504 990.00 | | 3 504 990.00 | 3 504 990.00 |
CU Other investments | 2 990 990.00 | | 2 990 990.00 | 2 990 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | | | 3 000 000.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DH Retained earnings | 469 189.00 | | | 469 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 116.00 | | | 4 116.00 |
DL TOTAL (I) | 3 503 304.00 | | | 3 503 304.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
DY Tax and social security liabilities | 726.00 | | | 726.00 |
EC TOTAL (IV) | 1 686.00 | | | 1 686.00 |
EE Grand total (I to V) | 3 504 990.00 | | | 3 504 990.00 |
EG Accrued income and payables due within one year | 1 686.00 | | | 1 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 437.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GF Total Operating Expenses (II) | | | 1 585.00 | |
GG - OPERATING RESULT (I - II) | | | -1 585.00 | |
GL Other interest and similar income | | | 6 427.00 | |
GP Total financial income (V) | | | 6 427.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 726.00 | | | 726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 427.00 | | | 6 427.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 311.00 | | | 2 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 116.00 | | | 4 116.00 |
| |
| 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 | 2 990 990.00 | | | 2 990 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 990 990.00 | |
I4 DECREASES Grand Total | | | 2 990 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 990 990.00 | | | 2 990 990.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
8E Income Taxes | 726.00 | 726.00 | | 726.00 |
VC Group and associates | 513 030.00 | | | 513 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 513 030.00 | 513 030.00 | | 513 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 686.00 | 1 686.00 | | 1 686.00 |
| |
| 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) | 1 437.00 | | | 1 437.00 |
YW Business tax | 148.00 | | | 148.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 148.00 | | | 148.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 437.00 | | | 1 437.00 |
