| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 355 950.00 | | 2 355 950.00 | 2 355 950.00 |
BZ Other receivables | 6 494.00 | | 6 494.00 | 6 494.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 270 729.00 | | 270 729.00 | 270 729.00 |
CJ TOTAL (II) | 777 223.00 | | 777 223.00 | 777 223.00 |
CO Grand total (0 to V) | 3 133 173.00 | | 3 133 173.00 | 3 133 173.00 |
CU Other investments | 2 355 950.00 | | 2 355 950.00 | 2 355 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 595 096.00 | 2 595 172.00 | | 2 595 096.00 |
DD Legal reserve (1) | 59 607.00 | 49 995.00 | | 59 607.00 |
DG Other reserves | 266 293.00 | 266 015.00 | | 266 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 206 580.00 | 192 235.00 | | 206 580.00 |
DL TOTAL (I) | 3 127 576.00 | 3 103 417.00 | | 3 127 576.00 |
DU Loans and Debts from Credit Institutions (3) | 83.00 | 83.00 | | 83.00 |
DX Trade payables and related accounts | 5 400.00 | 5 340.00 | | 5 400.00 |
DY Tax and social security liabilities | 114.00 | 1 241.00 | | 114.00 |
EC TOTAL (IV) | 5 597.00 | 6 664.00 | | 5 597.00 |
EE Grand total (I to V) | 3 133 173.00 | 3 110 081.00 | | 3 133 173.00 |
EG Accrued income and payables due within one year | 5 597.00 | 6 664.00 | | 5 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 622.00 | |
FX Taxes, duties, and similar payments | | | 305.00 | |
GF Total Operating Expenses (II) | | | 6 927.00 | |
GG - OPERATING RESULT (I - II) | | | -6 926.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 212 562.00 | |
GL Other interest and similar income | | | 1 732.00 | |
GP Total financial income (V) | | | 214 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 214 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 207 367.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 787.00 | 1 697.00 | | 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 293.00 | 200 044.00 | | 214 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 713.00 | 7 809.00 | | 7 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 206 579.00 | 192 235.00 | | 206 579.00 |
| |
| 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 | 2 355 950.00 | | | 2 355 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 355 950.00 | |
I4 DECREASES Grand Total | | | 2 355 950.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 355 950.00 | | | 2 355 950.00 |
| |
| 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 | 5 400.00 | 5 400.00 | | 5 400.00 |
8E Income Taxes | 114.00 | 114.00 | | 114.00 |
VG Loans with a maturity of up to one year at origin | 83.00 | 83.00 | | 83.00 |
VP Miscellaneous | 6 494.00 | | | 6 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 494.00 | 6 494.00 | | 6 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 597.00 | 5 597.00 | | 5 597.00 |
| |
| 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) | 5 979.00 | 5 275.00 | | 5 979.00 |
ST Other accounts | 643.00 | 537.00 | | 643.00 |
YW Business tax | 305.00 | 300.00 | | 305.00 |
