| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 181 135.00 | | 181 135.00 | 181 135.00 |
CF Cash and cash equivalents | 28 998.00 | | 28 998.00 | 28 998.00 |
CJ TOTAL (II) | 210 133.00 | | 210 133.00 | 210 133.00 |
CO Grand total (0 to V) | 210 433.00 | | 210 433.00 | 210 433.00 |
CU Other investments | 300.00 | | 300.00 | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -51 619.00 | | | -51 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 944.00 | | | 25 944.00 |
DL TOTAL (I) | -24 675.00 | | | -24 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233 425.00 | | | 233 425.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 1 083.00 | | | 1 083.00 |
EC TOTAL (IV) | 235 108.00 | | | 235 108.00 |
EE Grand total (I to V) | 210 433.00 | | | 210 433.00 |
EG Accrued income and payables due within one year | 235 108.00 | | | 235 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 624.00 | |
FX Taxes, duties, and similar payments | | | 105.00 | |
GF Total Operating Expenses (II) | | | 729.00 | |
GG - OPERATING RESULT (I - II) | | | -729.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 756.00 | |
GP Total financial income (V) | | | 27 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 083.00 | | | 1 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 756.00 | | | 27 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 812.00 | | | 1 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 944.00 | | | 25 944.00 |
| |
| 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 | 300.00 | | | 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
I4 DECREASES Grand Total | | | 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300.00 | | | 300.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 1 083.00 | 1 083.00 | | 1 083.00 |
VC Group and associates | 181 135.00 | 181 135.00 | | 181 135.00 |
VI Group and Associates | 233 425.00 | 233 425.00 | | 233 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 181 135.00 | 181 135.00 | | 181 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 108.00 | 235 108.00 | | 235 108.00 |
| |
| 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) | 600.00 | | | 600.00 |
ST Other accounts | 24.00 | | | 24.00 |
YW Business tax | 105.00 | | | 105.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 105.00 | | | 105.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 624.00 | | | 624.00 |
