| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 029 165.00 | | 3 029 165.00 | 3 029 165.00 |
CF Cash and cash equivalents | 46 351.00 | | 46 351.00 | 46 351.00 |
CJ TOTAL (II) | 46 351.00 | | 46 351.00 | 46 351.00 |
CO Grand total (0 to V) | 3 075 516.00 | | 3 075 516.00 | 3 075 516.00 |
CU Other investments | 3 029 165.00 | | 3 029 165.00 | 3 029 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | | | 100 000.00 |
DG Other reserves | 1 801 397.00 | | | 1 801 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 982.00 | | | 144 982.00 |
DK Regulated provisions | 26 637.00 | | | 26 637.00 |
DL TOTAL (I) | 3 073 016.00 | | | 3 073 016.00 |
DX Trade payables and related accounts | 2 500.00 | | | 2 500.00 |
EC TOTAL (IV) | 2 500.00 | | | 2 500.00 |
EE Grand total (I to V) | 3 075 516.00 | | | 3 075 516.00 |
EG Accrued income and payables due within one year | 2 500.00 | | | 2 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 738.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 4 900.00 | |
GG - OPERATING RESULT (I - II) | | | -4 900.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 162.00 | |
GP Total financial income (V) | | | 150 162.00 | |
GR Interest and similar expenses | | | 280.00 | |
GU Total financial expenses (VI) | | | 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 149 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 162.00 | | | 150 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 180.00 | | | 5 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 982.00 | | | 144 982.00 |
| |
| 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 | 3 029 165.00 | | | 3 029 165.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 029 165.00 | |
I4 DECREASES Grand Total | | | 3 029 165.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 029 165.00 | | | 3 029 165.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 637.00 | | | 26 637.00 |
7C Grand total | 26 637.00 | | | 26 637.00 |
| |
| 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 | 2 500.00 | 2 500.00 | | 2 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 500.00 | 2 500.00 | | 2 500.00 |
| |
| 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) | 2 533.00 | | | 2 533.00 |
ST Other accounts | 2 204.00 | | | 2 204.00 |
YW Business tax | 162.00 | | | 162.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 162.00 | | | 162.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 738.00 | | | 4 738.00 |
