| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 564.00 | 1 564.00 | | 1 564.00 |
BB Receivables related to investments | 2 501.00 | | 2 501.00 | 2 501.00 |
BJ TOTAL (I) | 4 565.00 | 1 564.00 | 3 001.00 | 4 565.00 |
BZ Other receivables | 4 000.00 | | 4 000.00 | 4 000.00 |
CF Cash and cash equivalents | 9 931.00 | | 9 931.00 | 9 931.00 |
CJ TOTAL (II) | 13 931.00 | | 13 931.00 | 13 931.00 |
CO Grand total (0 to V) | 18 496.00 | 1 564.00 | 16 932.00 | 18 496.00 |
CP Shares due in less than one year | 2 501.00 | | | 2 501.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 3 811.00 | 592.00 | | 3 811.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 217.00 | 3 219.00 | | -5 217.00 |
DL TOTAL (I) | 7 394.00 | 12 611.00 | | 7 394.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 942.00 | 16 271.00 | | 7 942.00 |
DY Tax and social security liabilities | 145.00 | 143.00 | | 145.00 |
EA Other liabilities | 1 450.00 | 648.00 | | 1 450.00 |
EC TOTAL (IV) | 9 537.00 | 17 062.00 | | 9 537.00 |
EE Grand total (I to V) | 16 932.00 | 29 673.00 | | 16 932.00 |
EG Accrued income and payables due within one year | 9 537.00 | 17 062.00 | | 9 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 187.00 | |
FX Taxes, duties, and similar payments | | | 545.00 | |
GF Total Operating Expenses (II) | | | 2 732.00 | |
GG - OPERATING RESULT (I - II) | | | -2 732.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76.00 | |
GP Total financial income (V) | | | 76.00 | |
GR Interest and similar expenses | | | 2 560.00 | |
GU Total financial expenses (VI) | | | 2 560.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 610.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 76.00 | 7 105.00 | | 76.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 292.00 | 3 887.00 | | 5 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 217.00 | 3 219.00 | | -5 217.00 |
| |
| 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 | 23 878.00 | | | 23 878.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 313.00 | 3 001.00 | |
I4 DECREASES Grand Total | | 19 313.00 | 4 565.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 564.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 564.00 | | | 1 564.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 314.00 | | | 22 314.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 564.00 | | | 1 564.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 564.00 | | | 1 564.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 450.00 | 1 450.00 | | 1 450.00 |
UL Receivables related to investments | 2 501.00 | 2 501.00 | | 2 501.00 |
VI Group and Associates | 7 942.00 | 7 942.00 | | 7 942.00 |
VQ Other Taxes, Duties, and Similar Debts | 145.00 | 145.00 | | 145.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 501.00 | 6 501.00 | | 6 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 537.00 | 9 537.00 | | 9 537.00 |
| |
| 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 | 351.00 | 100.00 | | 351.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 054.00 | 1 833.00 | | 2 054.00 |
ST Other accounts | 133.00 | 153.00 | | 133.00 |
YW Business tax | 194.00 | 191.00 | | 194.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 545.00 | 291.00 | | 545.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 187.00 | 1 986.00 | | 2 187.00 |
