| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 303 152.00 | | 303 152.00 | 303 152.00 |
BZ Other receivables | 47 192.00 | | 47 192.00 | 47 192.00 |
CF Cash and cash equivalents | 201 627.00 | | 201 627.00 | 201 627.00 |
CJ TOTAL (II) | 248 819.00 | | 248 819.00 | 248 819.00 |
CO Grand total (0 to V) | 551 971.00 | | 551 971.00 | 551 971.00 |
CU Other investments | 303 152.00 | | 303 152.00 | 303 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 360 305.00 | | | 360 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 807.00 | | | 25 807.00 |
DL TOTAL (I) | 551 113.00 | | | 551 113.00 |
DX Trade payables and related accounts | 858.00 | | | 858.00 |
EC TOTAL (IV) | 858.00 | | | 858.00 |
EE Grand total (I to V) | 551 971.00 | | | 551 971.00 |
EG Accrued income and payables due within one year | 858.00 | | | 858.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 586.00 | |
FX Taxes, duties, and similar payments | | | 192.00 | |
GF Total Operating Expenses (II) | | | 2 778.00 | |
GG - OPERATING RESULT (I - II) | | | -2 778.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 000.00 | |
GL Other interest and similar income | | | 551.00 | |
GP Total financial income (V) | | | 27 551.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 039.00 | | | -1 039.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 551.00 | | | 27 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 744.00 | | | 1 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 807.00 | | | 25 807.00 |
| |
| 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 | 305 647.00 | | | 305 647.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 495.00 | 303 152.00 | |
I4 DECREASES Grand Total | | 2 495.00 | 303 152.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 305 647.00 | | | 305 647.00 |
| |
| 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 | 858.00 | 858.00 | | 858.00 |
VC Group and associates | 40 047.00 | 40 047.00 | | 40 047.00 |
VK Loans repaid during the year | 2 877.00 | | | 2 877.00 |
VM Income taxes | 7 145.00 | 7 145.00 | | 7 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 192.00 | 47 192.00 | | 47 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 858.00 | 858.00 | | 858.00 |
| |
| 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) | 2 309.00 | | | 2 309.00 |
ST Other accounts | 277.00 | | | 277.00 |
YW Business tax | 192.00 | | | 192.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 192.00 | | | 192.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 586.00 | | | 2 586.00 |
