| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 23 091.00 | | 23 091.00 | 23 091.00 |
CD Marketable securities | 170 765.00 | 17 600.00 | 153 165.00 | 170 765.00 |
CF Cash and cash equivalents | 1 135.00 | | 1 135.00 | 1 135.00 |
CJ TOTAL (II) | 194 990.00 | 17 600.00 | 177 390.00 | 194 990.00 |
CO Grand total (0 to V) | 194 990.00 | 17 600.00 | 177 390.00 | 194 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 122 249.00 | | | 122 249.00 |
DH Retained earnings | 31 773.00 | | | 31 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 483.00 | | | 483.00 |
DL TOTAL (I) | 163 305.00 | | | 163 305.00 |
DX Trade payables and related accounts | 8 000.00 | | | 8 000.00 |
DY Tax and social security liabilities | 85.00 | | | 85.00 |
EA Other liabilities | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 14 085.00 | | | 14 085.00 |
EE Grand total (I to V) | 177 390.00 | | | 177 390.00 |
EG Accrued income and payables due within one year | 14 085.00 | | | 14 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -7 556.00 | |
FX Taxes, duties, and similar payments | | | 432.00 | |
GF Total Operating Expenses (II) | | | -7 124.00 | |
GG - OPERATING RESULT (I - II) | | | 7 124.00 | |
GL Other interest and similar income | | | 11 045.00 | |
GP Total financial income (V) | | | 11 045.00 | |
GQ Financial allocations to depreciation and provisions | | | 17 600.00 | |
GU Total financial expenses (VI) | | | 17 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 85.00 | | | 85.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 045.00 | | | 11 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 562.00 | | | 10 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 483.00 | | | 483.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 17 600.00 | | |
7B Total provisions for depreciation | | 17 600.00 | | |
7C Grand total | | 17 600.00 | | |
UG - Financial | | 17 600.00 | | |
| |
| 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 | 8 000.00 | 8 000.00 | | 8 000.00 |
8E Income Taxes | 85.00 | 85.00 | | 85.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 91.00 | 91.00 | | 91.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 000.00 | 23 000.00 | | 23 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 091.00 | 23 091.00 | | 23 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 085.00 | 14 085.00 | | 14 085.00 |
| |
| 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 | 168.00 | | | 168.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | -8 000.00 | | | -8 000.00 |
ST Other accounts | 444.00 | | | 444.00 |
YW Business tax | 264.00 | | | 264.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 432.00 | | | 432.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | -7 556.00 | | | -7 556.00 |
