| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 15 688.00 | | 15 688.00 | 15 688.00 |
CJ TOTAL (II) | 15 788.00 | | 15 788.00 | 15 788.00 |
CO Grand total (0 to V) | 75 788.00 | | 75 788.00 | 75 788.00 |
CU Other investments | 60 000.00 | | 60 000.00 | 60 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 53 888.00 | 53 269.00 | | 53 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 514.00 | 9 618.00 | | 14 514.00 |
DL TOTAL (I) | 73 902.00 | 68 388.00 | | 73 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 863.00 | 1 863.00 | | 1 863.00 |
DX Trade payables and related accounts | 24.00 | 24.00 | | 24.00 |
EC TOTAL (IV) | 1 887.00 | 1 887.00 | | 1 887.00 |
EE Grand total (I to V) | 75 788.00 | 70 274.00 | | 75 788.00 |
EG Accrued income and payables due within one year | 24.00 | 1 887.00 | | 24.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 290.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 461.00 | |
GG - OPERATING RESULT (I - II) | | | -461.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GR Interest and similar expenses | | | 25.00 | |
GU Total financial expenses (VI) | | | 25.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 10 000.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 486.00 | 382.00 | | 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 514.00 | 9 618.00 | | 14 514.00 |
| |
| 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 | 60 000.00 | | | 60 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 000.00 | |
I4 DECREASES Grand Total | | | 60 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 000.00 | | | 60 000.00 |
| |
| 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 | 24.00 | 24.00 | | 24.00 |
VB VAT | 100.00 | 100.00 | | 100.00 |
VI Group and Associates | 1 863.00 | | 1 863.00 | 1 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100.00 | 100.00 | | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 887.00 | 24.00 | 1 863.00 | 1 887.00 |
| |
| 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 | 171.00 | 166.00 | | 171.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 136.00 | 68.00 | | 136.00 |
ST Other accounts | 154.00 | 148.00 | | 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 171.00 | 166.00 | | 171.00 |
ZE Dividends | 9 000.00 | | | 9 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 290.00 | 216.00 | | 290.00 |
