| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 7 633.00 | | 7 633.00 | 7 633.00 |
CF Cash and cash equivalents | 146 760.00 | | 146 760.00 | 146 760.00 |
CJ TOTAL (II) | 146 760.00 | | 146 760.00 | 146 760.00 |
CO Grand total (0 to V) | 154 393.00 | | 154 393.00 | 154 393.00 |
CU Other investments | 4 633.00 | | 4 633.00 | 4 633.00 |
| |
| 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 | -1 305.00 | | | -1 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 041.00 | | | -1 041.00 |
DL TOTAL (I) | -1 346.00 | | | -1 346.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | | | 6.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 533.00 | | | 154 533.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
DY Tax and social security liabilities | 135.00 | | | 135.00 |
EA Other liabilities | 351.00 | | | 351.00 |
EC TOTAL (IV) | 155 739.00 | | | 155 739.00 |
EE Grand total (I to V) | 154 393.00 | | | 154 393.00 |
EG Accrued income and payables due within one year | 155 739.00 | | | 155 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 732.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GF Total Operating Expenses (II) | | | 902.00 | |
GG - OPERATING RESULT (I - II) | | | -902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 122.00 | | | 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 041.00 | | | 1 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 041.00 | | | -1 041.00 |
| |
| 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 | 155 133.00 | | 1 500.00 | 155 133.00 |
I3 DECREASES Total Financial Fixed Assets | | 149 000.00 | 7 633.00 | |
I4 DECREASES Grand Total | | 149 000.00 | 7 633.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 155 133.00 | | 1 500.00 | 155 133.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 135.00 | 135.00 | | 135.00 |
8K Other liabilities (including liabilities related to repo transactions) | 351.00 | 351.00 | | 351.00 |
UL Receivables related to investments | 3 000.00 | | 3 000.00 | 3 000.00 |
VH Loans with a maturity of more than one year at origin | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 154 533.00 | 154 533.00 | | 154 533.00 |
VQ Other Taxes, Duties, and Similar Debts | 334.00 | 334.00 | | 334.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 000.00 | | 3 000.00 | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 739.00 | 155 739.00 | | 155 739.00 |
| |
| 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) | 720.00 | | | 720.00 |
ST Other accounts | 12.00 | | | 12.00 |
YW Business tax | 170.00 | | | 170.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 170.00 | | | 170.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 732.00 | | | 732.00 |
