| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 510.00 | 17 510.00 | | 17 510.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 69 010.00 | 17 510.00 | 51 500.00 | 69 010.00 |
BX Customers and related accounts | 37 741.00 | | 37 741.00 | 37 741.00 |
BZ Other receivables | 54 270.00 | | 54 270.00 | 54 270.00 |
CD Marketable securities | 855 055.00 | | 855 055.00 | 855 055.00 |
CF Cash and cash equivalents | 970 332.00 | | 970 332.00 | 970 332.00 |
CJ TOTAL (II) | 1 917 398.00 | | 1 917 398.00 | 1 917 398.00 |
CO Grand total (0 to V) | 1 986 408.00 | 17 510.00 | 1 968 898.00 | 1 986 408.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 355 500.00 | 355 500.00 | | 355 500.00 |
DD Legal reserve (1) | 35 550.00 | 35 550.00 | | 35 550.00 |
DH Retained earnings | 1 566 758.00 | 2 049 055.00 | | 1 566 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 040.00 | -5 928.00 | | -12 040.00 |
DL TOTAL (I) | 1 945 768.00 | 2 434 178.00 | | 1 945 768.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 910.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 11 241.00 | 126 517.00 | | 11 241.00 |
DX Trade payables and related accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
DY Tax and social security liabilities | 4 357.00 | 426.00 | | 4 357.00 |
EA Other liabilities | 6 032.00 | 2 011.00 | | 6 032.00 |
EC TOTAL (IV) | 23 130.00 | 132 364.00 | | 23 130.00 |
EE Grand total (I to V) | 1 968 898.00 | 2 566 541.00 | | 1 968 898.00 |
EG Accrued income and payables due within one year | 23 130.00 | 132 364.00 | | 23 130.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 910.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 882.00 | |
FX Taxes, duties, and similar payments | | | 444.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27.00 | |
GE Other Expenses | | | 547.00 | |
GF Total Operating Expenses (II) | | | 11 901.00 | |
GG - OPERATING RESULT (I - II) | | | -11 901.00 | |
GL Other interest and similar income | | | 3 928.00 | |
GP Total financial income (V) | | | 3 928.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 067.00 | 190.00 | | 4 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 928.00 | 6 645.00 | | 3 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 968.00 | 12 572.00 | | 15 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 040.00 | -5 928.00 | | -12 040.00 |
| |
| 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 | 69 010.00 | | | 69 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 51 500.00 | |
I4 DECREASES Grand Total | | | 69 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 510.00 | | | 17 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 51 500.00 | | | 51 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 483.00 | 27.00 | | 17 483.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 483.00 | 27.00 | | 17 483.00 |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8E Income Taxes | 4 067.00 | 4 067.00 | | 4 067.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 032.00 | 6 032.00 | | 6 032.00 |
UT Other financial assets | 1 500.00 | | | 1 500.00 |
UX Other trade receivables | 37 741.00 | | | 37 741.00 |
VB VAT | 9.00 | | | 9.00 |
VC Group and associates | 54 261.00 | | | 54 261.00 |
VI Group and Associates | 11 241.00 | 11 241.00 | | 11 241.00 |
VQ Other Taxes, Duties, and Similar Debts | 290.00 | 290.00 | | 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 511.00 | 92 011.00 | 1 500.00 | 93 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 130.00 | 23 130.00 | | 23 130.00 |
| |
| 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) | 90.00 | 1 261.00 | | 90.00 |
ST Other accounts | 2 750.00 | 2 657.00 | | 2 750.00 |
XQ Rental, rental and co-ownership charges | 8 043.00 | 8 043.00 | | 8 043.00 |
YW Business tax | 444.00 | 122.00 | | 444.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 444.00 | 122.00 | | 444.00 |
YZ Total deductible VAT on goods and services | 5.00 | 542.00 | | 5.00 |
ZE Dividends | 476 370.00 | | | 476 370.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 882.00 | 11 961.00 | | 10 882.00 |
