| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
BZ Other receivables | 65 274.00 | | 65 274.00 | 65 274.00 |
CF Cash and cash equivalents | 13 197.00 | | 13 197.00 | 13 197.00 |
CJ TOTAL (II) | 78 472.00 | | 78 472.00 | 78 472.00 |
CO Grand total (0 to V) | 1 278 472.00 | | 1 278 472.00 | 1 278 472.00 |
CU Other investments | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DD Legal reserve (1) | 16 684.00 | 14 624.00 | | 16 684.00 |
DG Other reserves | 40 236.00 | 1 093.00 | | 40 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 907.00 | 41 203.00 | | 19 907.00 |
DL TOTAL (I) | 1 276 826.00 | 1 256 920.00 | | 1 276 826.00 |
DX Trade payables and related accounts | 1 645.00 | 1 600.00 | | 1 645.00 |
DY Tax and social security liabilities | | 279.00 | | |
EC TOTAL (IV) | 1 645.00 | 1 879.00 | | 1 645.00 |
EE Grand total (I to V) | 1 278 472.00 | 1 258 799.00 | | 1 278 472.00 |
EG Accrued income and payables due within one year | 1 645.00 | 1 879.00 | | 1 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 384.00 | |
GF Total Operating Expenses (II) | | | 2 384.00 | |
GG - OPERATING RESULT (I - II) | | | -2 384.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 241.00 | |
GP Total financial income (V) | | | 22 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 858.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 49.00 | | | 49.00 |
HD Total exceptional income (VII) | 49.00 | | | 49.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49.00 | | | 49.00 |
HK Income tax | | 230.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 290.00 | 43 033.00 | | 22 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 384.00 | 1 830.00 | | 2 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 907.00 | 41 203.00 | | 19 907.00 |
| |
| 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 | 1 200 000.00 | | | 1 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200 000.00 | |
I4 DECREASES Grand Total | | | 1 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200 000.00 | | | 1 200 000.00 |
| |
| 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 | 1 645.00 | 1 645.00 | | 1 645.00 |
VC Group and associates | 65 274.00 | 65 274.00 | | 65 274.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 274.00 | 65 274.00 | | 65 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 645.00 | 1 645.00 | | 1 645.00 |
| |
| 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) | 2 298.00 | 1 600.00 | | 2 298.00 |
ST Other accounts | 86.00 | | | 86.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 384.00 | 1 600.00 | | 2 384.00 |
