| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 812.00 | 3 812.00 | | 3 812.00 |
BD Other fixed assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 125 936.00 | 3 812.00 | 122 124.00 | 125 936.00 |
BZ Other receivables | 74 240.00 | 67 897.00 | 6 343.00 | 74 240.00 |
CD Marketable securities | 71 000.00 | | 71 000.00 | 71 000.00 |
CF Cash and cash equivalents | 8 754.00 | | 8 754.00 | 8 754.00 |
CJ TOTAL (II) | 153 994.00 | 67 897.00 | 86 097.00 | 153 994.00 |
CO Grand total (0 to V) | 279 930.00 | 71 710.00 | 208 220.00 | 279 930.00 |
CU Other investments | 102 124.00 | | 102 124.00 | 102 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 147 412.00 | | | 147 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 697.00 | | | 4 697.00 |
DL TOTAL (I) | 160 909.00 | | | 160 909.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 639.00 | | | 46 639.00 |
DX Trade payables and related accounts | 610.00 | | | 610.00 |
DY Tax and social security liabilities | 63.00 | | | 63.00 |
EC TOTAL (IV) | 47 312.00 | | | 47 312.00 |
EE Grand total (I to V) | 208 220.00 | | | 208 220.00 |
EG Accrued income and payables due within one year | 47 312.00 | | | 47 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 111.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GF Total Operating Expenses (II) | | | 260.00 | |
GG - OPERATING RESULT (I - II) | | | -260.00 | |
GL Other interest and similar income | | | 43.00 | |
GP Total financial income (V) | | | 43.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -218.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 172.00 | | | 172.00 |
HB Exceptional income from capital transactions | 4 752.00 | | | 4 752.00 |
HD Total exceptional income (VII) | 4 924.00 | | | 4 924.00 |
HF Exceptional expenses on capital transactions | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 914.00 | | | 4 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 967.00 | | | 4 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270.00 | | | 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 697.00 | | | 4 697.00 |
| |
| 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 | 125 945.00 | | | 125 945.00 |
I3 DECREASES Total Financial Fixed Assets | | 10.00 | 122 124.00 | |
I4 DECREASES Grand Total | | 10.00 | 125 936.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 812.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 812.00 | | | 3 812.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 133.00 | | | 122 133.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 812.00 | | | 3 812.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 812.00 | | | 3 812.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 67 897.00 | | | 67 897.00 |
7B Total provisions for depreciation | 67 897.00 | | | 67 897.00 |
7C Grand total | 67 897.00 | | | 67 897.00 |
| |
| 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 | 610.00 | 610.00 | | 610.00 |
VC Group and associates | 74 240.00 | | | 74 240.00 |
VI Group and Associates | 46 639.00 | 46 639.00 | | 46 639.00 |
VQ Other Taxes, Duties, and Similar Debts | 63.00 | 63.00 | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 240.00 | 74 240.00 | | 74 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 312.00 | 47 312.00 | | 47 312.00 |
| |
| 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) | 59.00 | | | 59.00 |
ST Other accounts | 52.00 | | | 52.00 |
YW Business tax | 149.00 | | | 149.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 149.00 | | | 149.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 111.00 | | | 111.00 |
