| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 560 015.00 | | 2 560 015.00 | 2 560 015.00 |
BZ Other receivables | 751.00 | | 751.00 | 751.00 |
CD Marketable securities | 466 885.00 | 86.00 | 466 799.00 | 466 885.00 |
CF Cash and cash equivalents | 1 068 606.00 | | 1 068 606.00 | 1 068 606.00 |
CJ TOTAL (II) | 1 536 243.00 | 86.00 | 1 536 157.00 | 1 536 243.00 |
CO Grand total (0 to V) | 4 096 258.00 | 86.00 | 4 096 172.00 | 4 096 258.00 |
CU Other investments | 2 560 000.00 | | 2 560 000.00 | 2 560 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 3 650 494.00 | | | 3 650 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 411 237.00 | | | 411 237.00 |
DL TOTAL (I) | 4 094 732.00 | | | 4 094 732.00 |
DX Trade payables and related accounts | 1 350.00 | | | 1 350.00 |
DY Tax and social security liabilities | 90.00 | | | 90.00 |
EC TOTAL (IV) | 1 440.00 | | | 1 440.00 |
EE Grand total (I to V) | 4 096 172.00 | | | 4 096 172.00 |
EG Accrued income and payables due within one year | 1 440.00 | | | 1 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 395.00 | |
GF Total Operating Expenses (II) | | | 1 395.00 | |
GG - OPERATING RESULT (I - II) | | | -1 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GL Other interest and similar income | | | 12 575.00 | |
GO Net income from sales of marketable securities | | | 233.00 | |
GP Total financial income (V) | | | 412 809.00 | |
GQ Financial allocations to depreciation and provisions | | | 86.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 412 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 411 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 90.00 | | | 90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 412 809.00 | | | 412 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 571.00 | | | 1 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 411 237.00 | | | 411 237.00 |
| |
| 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 | 2 560 015.00 | | | 2 560 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 560 015.00 | |
I4 DECREASES Grand Total | | | 2 560 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 560 015.00 | | | 2 560 015.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 86.00 | | |
7B Total provisions for depreciation | | 86.00 | | |
7C Grand total | | 86.00 | | |
UG - Financial | | 86.00 | | |
| |
| 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 | 1 350.00 | 1 350.00 | | 1 350.00 |
8E Income Taxes | 90.00 | 90.00 | | 90.00 |
VB VAT | 751.00 | | | 751.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 751.00 | 751.00 | | 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 440.00 | 1 440.00 | | 1 440.00 |
| |
| 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) | 1 395.00 | | | 1 395.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 395.00 | | | 1 395.00 |
