| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100 000.00 | | 100 000.00 | 100 000.00 |
CD Marketable securities | 33 360.00 | | 33 360.00 | 33 360.00 |
CF Cash and cash equivalents | 243 214.00 | | 243 214.00 | 243 214.00 |
CJ TOTAL (II) | 276 574.00 | | 276 574.00 | 276 574.00 |
CO Grand total (0 to V) | 376 574.00 | | 376 574.00 | 376 574.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 602.00 | -3 361.00 | | -2 602.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 939.00 | 758.00 | | 50 939.00 |
DL TOTAL (I) | 49 338.00 | -1 602.00 | | 49 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 325 750.00 | 325 750.00 | | 325 750.00 |
DX Trade payables and related accounts | 1 488.00 | 1 380.00 | | 1 488.00 |
EC TOTAL (IV) | 327 236.00 | 327 130.00 | | 327 236.00 |
EE Grand total (I to V) | 376 574.00 | 325 527.00 | | 376 574.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 191.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 267.00 | |
GG - OPERATING RESULT (I - II) | | | -2 267.00 | |
GL Other interest and similar income | | | 240.00 | |
GP Total financial income (V) | | | 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 027.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 242 716.00 | | | 242 716.00 |
HD Total exceptional income (VII) | 242 716.00 | | | 242 716.00 |
HF Exceptional expenses on capital transactions | 169 750.00 | | | 169 750.00 |
HH Total exceptional expenses (VIII) | 189 750.00 | | | 189 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 52 966.00 | | | 52 966.00 |
HL TOTAL REVENUE (I + III + V + VII) | 242 956.00 | 2 792.00 | | 242 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 017.00 | 2 034.00 | | 192 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 939.00 | 758.00 | | 50 939.00 |
| |
| 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 | 289 150.00 | | | 289 150.00 |
I3 DECREASES Total Financial Fixed Assets | | 189 150.00 | 100 000.00 | |
I4 DECREASES Grand Total | | 189 150.00 | 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 289 150.00 | | | 289 150.00 |
| |
| 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 | 1 488.00 | 1 488.00 | | 1 488.00 |
VI Group and Associates | 325 750.00 | 325 750.00 | | 325 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 327 238.00 | 327 238.00 | | 327 238.00 |
| |
| 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) | 1 594.00 | | | 1 594.00 |
ST Other accounts | 598.00 | | | 598.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 192.00 | | | 2 192.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
