| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 568.00 | 11 568.00 | | 11 568.00 |
AT Other tangible assets | 668.00 | 668.00 | | 668.00 |
BB Receivables related to investments | 471 511.00 | | 471 511.00 | 471 511.00 |
BJ TOTAL (I) | 513 747.00 | 12 236.00 | 501 511.00 | 513 747.00 |
BZ Other receivables | 4 715.00 | | 4 715.00 | 4 715.00 |
CF Cash and cash equivalents | 63 556.00 | | 63 556.00 | 63 556.00 |
CJ TOTAL (II) | 68 271.00 | | 68 271.00 | 68 271.00 |
CO Grand total (0 to V) | 582 019.00 | 12 236.00 | 569 782.00 | 582 019.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 725 000.00 | | | 725 000.00 |
DH Retained earnings | -166 074.00 | | | -166 074.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 813.00 | | | -3 813.00 |
DL TOTAL (I) | 555 111.00 | | | 555 111.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 073.00 | | | 11 073.00 |
DX Trade payables and related accounts | 2 196.00 | | | 2 196.00 |
DY Tax and social security liabilities | 1 401.00 | | | 1 401.00 |
EC TOTAL (IV) | 14 671.00 | | | 14 671.00 |
EE Grand total (I to V) | 569 782.00 | | | 569 782.00 |
EG Accrued income and payables due within one year | 14 671.00 | | | 14 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 610.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
GF Total Operating Expenses (II) | | | 8 751.00 | |
GG - OPERATING RESULT (I - II) | | | -8 751.00 | |
GL Other interest and similar income | | | 5 060.00 | |
GP Total financial income (V) | | | 5 060.00 | |
GR Interest and similar expenses | | | 123.00 | |
GU Total financial expenses (VI) | | | 123.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 060.00 | | | 5 060.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 874.00 | | | 8 874.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 813.00 | | | -3 813.00 |
| |
| 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 | 510 695.00 | | 7 852.00 | 510 695.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 568.00 | | | 11 568.00 |
I3 DECREASES Total Financial Fixed Assets | 4 800.00 | | 501 511.00 | 4 800.00 |
I4 DECREASES Grand Total | 4 800.00 | | 513 747.00 | 4 800.00 |
IN DECREASES Start-up, development, or research expenses | | | 11 568.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 668.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 668.00 | | | 668.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 498 458.00 | | 7 852.00 | 498 458.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 236.00 | | | 12 236.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 568.00 | | | 11 568.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 668.00 | | | 668.00 |
| |
| 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 | 2 196.00 | 2 196.00 | | 2 196.00 |
UL Receivables related to investments | 471 511.00 | | 471 511.00 | 471 511.00 |
VI Group and Associates | 11 073.00 | 11 073.00 | | 11 073.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 715.00 | 4 715.00 | | 4 715.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 226.00 | 4 715.00 | 471 511.00 | 476 226.00 |
VW VAT | 1 401.00 | 1 401.00 | | 1 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 671.00 | 14 671.00 | | 14 671.00 |
| |
| 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) | 3 908.00 | | | 3 908.00 |
ST Other accounts | 1 161.00 | | | 1 161.00 |
XQ Rental, rental and co-ownership charges | 3 540.00 | | | 3 540.00 |
YW Business tax | 141.00 | | | 141.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 141.00 | | | 141.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 610.00 | | | 8 610.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
