| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 500.00 | 1 500.00 | | 1 500.00 |
BD Other fixed assets | 377.00 | | 377.00 | 377.00 |
BJ TOTAL (I) | 299 377.00 | 1 500.00 | 297 877.00 | 299 377.00 |
CD Marketable securities | 6 987.00 | | 6 987.00 | 6 987.00 |
CF Cash and cash equivalents | 23 520.00 | | 23 520.00 | 23 520.00 |
CJ TOTAL (II) | 30 507.00 | | 30 507.00 | 30 507.00 |
CO Grand total (0 to V) | 329 884.00 | 1 500.00 | 328 384.00 | 329 884.00 |
CU Other investments | 297 500.00 | | 297 500.00 | 297 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 172.00 | | | 1 172.00 |
DG Other reserves | 217 149.00 | | | 217 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 652.00 | | | 38 652.00 |
DL TOTAL (I) | 266 973.00 | | | 266 973.00 |
DU Loans and Debts from Credit Institutions (3) | 30 123.00 | | | 30 123.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 652.00 | | | 12 652.00 |
DX Trade payables and related accounts | 586.00 | | | 586.00 |
EA Other liabilities | 18 050.00 | | | 18 050.00 |
EC TOTAL (IV) | 61 411.00 | | | 61 411.00 |
EE Grand total (I to V) | 328 384.00 | | | 328 384.00 |
EG Accrued income and payables due within one year | 61 411.00 | | | 61 411.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 673.00 | |
FX Taxes, duties, and similar payments | | | 50.00 | |
FZ Social Security Contributions | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 1 723.00 | |
GG - OPERATING RESULT (I - II) | | | -1 723.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GL Other interest and similar income | | | 184.00 | |
GP Total financial income (V) | | | 45 184.00 | |
GR Interest and similar expenses | | | 4 808.00 | |
GU Total financial expenses (VI) | | | 4 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 000.00 | | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 184.00 | | | 45 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 532.00 | | | 6 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 652.00 | | | 38 652.00 |
| |
| 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 | 299 377.00 | | | 299 377.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 500.00 | | | 1 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 297 877.00 | |
I4 DECREASES Grand Total | | | 299 377.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 297 877.00 | | | 297 877.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 500.00 | | | 1 500.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 500.00 | | | 1 500.00 |
| |
| 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 | 586.00 | 586.00 | | 586.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 050.00 | 18 050.00 | | 18 050.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VH Loans with a maturity of more than one year at origin | 30 087.00 | 30 087.00 | | 30 087.00 |
VI Group and Associates | 12 652.00 | 12 652.00 | | 12 652.00 |
VK Loans repaid during the year | 27 193.00 | | | 27 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 411.00 | 61 411.00 | | 61 411.00 |
| |
| 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 | 50.00 | | | 50.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 640.00 | | | 640.00 |
ST Other accounts | 34.00 | | | 34.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 50.00 | | | 50.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 673.00 | | | 673.00 |
