| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 896 531.00 | | 2 896 531.00 | 2 896 531.00 |
BZ Other receivables | 410 754.00 | | 410 754.00 | 410 754.00 |
CF Cash and cash equivalents | 23 106.00 | | 23 106.00 | 23 106.00 |
CJ TOTAL (II) | 433 860.00 | | 433 860.00 | 433 860.00 |
CO Grand total (0 to V) | 3 330 391.00 | | 3 330 391.00 | 3 330 391.00 |
CU Other investments | 2 896 531.00 | | 2 896 531.00 | 2 896 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 114 000.00 | | | 114 000.00 |
DD Legal reserve (1) | 11 434.00 | | | 11 434.00 |
DG Other reserves | 2 957 193.00 | | | 2 957 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 230.00 | | | 213 230.00 |
DL TOTAL (I) | 3 295 857.00 | | | 3 295 857.00 |
DX Trade payables and related accounts | 3 024.00 | | | 3 024.00 |
DY Tax and social security liabilities | 29 789.00 | | | 29 789.00 |
EA Other liabilities | 1 722.00 | | | 1 722.00 |
EC TOTAL (IV) | 34 535.00 | | | 34 535.00 |
EE Grand total (I to V) | 3 330 391.00 | | | 3 330 391.00 |
EG Accrued income and payables due within one year | 34 535.00 | | | 34 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 521.00 | |
FR Total operating income (I) | | | 2 521.00 | |
FW Other purchases and external expenses | | | 19 003.00 | |
FX Taxes, duties, and similar payments | | | 10 873.00 | |
FY Salaries and Wages | | | 116 020.00 | |
FZ Social Security Contributions | | | 54 600.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 200 499.00 | |
GG - OPERATING RESULT (I - II) | | | -197 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 353 875.00 | |
GP Total financial income (V) | | | 353 875.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 353 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 521.00 | | | 2 521.00 |
HE Exceptional expenses on management operations | 397.00 | | | 397.00 |
HH Total exceptional expenses (VIII) | 397.00 | | | 397.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -397.00 | | | -397.00 |
HK Income tax | -57 735.00 | | | -57 735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 356 396.00 | | | 356 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 165.00 | | | 143 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 230.00 | | | 213 230.00 |
| |
| 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 | 2 896 531.00 | | | 2 896 531.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 896 531.00 | |
I4 DECREASES Grand Total | | | 2 896 531.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 896 531.00 | | | 2 896 531.00 |
| |
| 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 | 3 024.00 | 3 024.00 | | 3 024.00 |
8C Staff and Related Accounts | 2 132.00 | 2 132.00 | | 2 132.00 |
8D Social Security and Other Social Organizations | 24 778.00 | 24 778.00 | | 24 778.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 722.00 | 1 722.00 | | 1 722.00 |
VC Group and associates | 299 899.00 | | | 299 899.00 |
VM Income taxes | 110 855.00 | | | 110 855.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 879.00 | 2 879.00 | | 2 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 410 754.00 | 410 754.00 | | 410 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 535.00 | 34 535.00 | | 34 535.00 |
| |
| 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 | 10 873.00 | | | 10 873.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 724.00 | | | 9 724.00 |
ST Other accounts | 9 279.00 | | | 9 279.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 873.00 | | | 10 873.00 |
ZE Dividends | 157 500.00 | | | 157 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 003.00 | | | 19 003.00 |
