| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 641 118.00 | | 641 118.00 | 641 118.00 |
BJ TOTAL (I) | 643 175.00 | | 643 175.00 | 643 175.00 |
CD Marketable securities | 41 738.00 | | 41 738.00 | 41 738.00 |
CF Cash and cash equivalents | 1 223.00 | | 1 223.00 | 1 223.00 |
CJ TOTAL (II) | 42 962.00 | | 42 962.00 | 42 962.00 |
CO Grand total (0 to V) | 686 137.00 | | 686 137.00 | 686 137.00 |
CU Other investments | 2 057.00 | | 2 057.00 | 2 057.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DH Retained earnings | -13 660.00 | -12 281.00 | | -13 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 454.00 | -1 380.00 | | -1 454.00 |
DL TOTAL (I) | 684 886.00 | 686 340.00 | | 684 886.00 |
DX Trade payables and related accounts | 1 251.00 | 1 200.00 | | 1 251.00 |
EC TOTAL (IV) | 1 251.00 | 1 200.00 | | 1 251.00 |
EE Grand total (I to V) | 686 137.00 | 687 540.00 | | 686 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 350.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 1 509.00 | |
GG - OPERATING RESULT (I - II) | | | -1 509.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68.00 | |
GL Other interest and similar income | | | 28.00 | |
GP Total financial income (V) | | | 95.00 | |
GR Interest and similar expenses | | | 32.00 | |
GU Total financial expenses (VI) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95.00 | 111.00 | | 95.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 550.00 | 1 491.00 | | 1 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 454.00 | -1 380.00 | | -1 454.00 |
| |
| 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 | 643 107.00 | 68.00 | | 643 107.00 |
I3 DECREASES Total Financial Fixed Assets | | | 643 175.00 | |
I4 DECREASES Grand Total | | | 643 175.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 643 107.00 | 68.00 | | 643 107.00 |
| |
| 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 | 1 251.00 | 1 251.00 | | 1 251.00 |
UL Receivables related to investments | 641 118.00 | | 641 118.00 | 641 118.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 641 118.00 | | 641 118.00 | 641 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 251.00 | 1 251.00 | | 1 251.00 |
| |
| 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) | 1 251.00 | | | 1 251.00 |
ST Other accounts | 99.00 | | | 99.00 |
YW Business tax | 159.00 | | | 159.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 159.00 | | | 159.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 350.00 | | | 1 350.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
