| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 811.00 | | 3 811.00 | 3 811.00 |
BT Goods | 1 083.00 | | 1 083.00 | 1 083.00 |
BZ Other receivables | 80 491.00 | | 80 491.00 | 80 491.00 |
CF Cash and cash equivalents | 406 880.00 | | 406 880.00 | 406 880.00 |
CJ TOTAL (II) | 488 454.00 | | 488 454.00 | 488 454.00 |
CO Grand total (0 to V) | 492 265.00 | | 492 265.00 | 492 265.00 |
CU Other investments | 3 811.00 | | 3 811.00 | 3 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 381 857.00 | 381 857.00 | | 381 857.00 |
DH Retained earnings | -33 826.00 | -76 933.00 | | -33 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 582.00 | 43 106.00 | | 36 582.00 |
DL TOTAL (I) | 392 998.00 | 356 415.00 | | 392 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 875.00 | 79 875.00 | | 79 875.00 |
DX Trade payables and related accounts | 2 050.00 | 2 050.00 | | 2 050.00 |
DY Tax and social security liabilities | 17 343.00 | 1 901.00 | | 17 343.00 |
EC TOTAL (IV) | 99 268.00 | 83 826.00 | | 99 268.00 |
EE Grand total (I to V) | 492 265.00 | 440 241.00 | | 492 265.00 |
EG Accrued income and payables due within one year | 99 268.00 | 83 826.00 | | 99 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FR Total operating income (I) | | | 50 000.00 | |
FT Inventory change (goods) | | | -323.00 | |
FW Other purchases and external expenses | | | 2 856.00 | |
FX Taxes, duties, and similar payments | | | 324.00 | |
GF Total Operating Expenses (II) | | | 2 857.00 | |
GG - OPERATING RESULT (I - II) | | | 47 143.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 218.00 | |
GU Total financial expenses (VI) | | | 3 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 343.00 | 1 901.00 | | 7 343.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 48 962.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 418.00 | 5 855.00 | | 13 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 582.00 | 43 106.00 | | 36 582.00 |
| |
| 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 | 3 811.00 | | | 3 811.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 811.00 | |
I4 DECREASES Grand Total | | | 3 811.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 811.00 | | | 3 811.00 |
| |
| 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 | 2 050.00 | 2 050.00 | | 2 050.00 |
8E Income Taxes | 7 343.00 | 7 343.00 | | 7 343.00 |
VB VAT | 201.00 | | | 201.00 |
VC Group and associates | 80 000.00 | | | 80 000.00 |
VI Group and Associates | 79 875.00 | 79 875.00 | | 79 875.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 290.00 | | | 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 491.00 | 80 491.00 | | 80 491.00 |
VW VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 268.00 | 99 268.00 | | 99 268.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 125.00 | 125.00 | | 125.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 642.00 | 2 943.00 | | 2 642.00 |
ST Other accounts | 213.00 | 793.00 | | 213.00 |
YW Business tax | 199.00 | 201.00 | | 199.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 324.00 | 326.00 | | 324.00 |
YY Amount of VAT collected | 10 000.00 | | | 10 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 856.00 | 3 735.00 | | 2 856.00 |
ZR Subsidiaries and equity interests | 1.00 | 1.00 | | 1.00 |
