| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 075 711.00 | | 1 075 711.00 | 1 075 711.00 |
CF Cash and cash equivalents | 3 328 039.00 | | 3 328 039.00 | 3 328 039.00 |
CJ TOTAL (II) | 3 328 039.00 | | 3 328 039.00 | 3 328 039.00 |
CO Grand total (0 to V) | 4 403 751.00 | | 4 403 751.00 | 4 403 751.00 |
CU Other investments | 1 075 711.00 | | 1 075 711.00 | 1 075 711.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 809 354.00 | | | 809 354.00 |
DD Legal reserve (1) | 17 902.00 | | | 17 902.00 |
DH Retained earnings | -4 972 883.00 | | | -4 972 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 465 056.00 | | | 8 465 056.00 |
DL TOTAL (I) | 4 319 429.00 | | | 4 319 429.00 |
DX Trade payables and related accounts | 4 344.00 | | | 4 344.00 |
DY Tax and social security liabilities | 79 978.00 | | | 79 978.00 |
EC TOTAL (IV) | 84 322.00 | | | 84 322.00 |
EE Grand total (I to V) | 4 403 751.00 | | | 4 403 751.00 |
EG Accrued income and payables due within one year | 84 322.00 | | | 84 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 833.00 | |
FX Taxes, duties, and similar payments | | | 1 934.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 768.00 | |
GG - OPERATING RESULT (I - II) | | | -14 768.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 559 803.00 | |
GP Total financial income (V) | | | 8 559 803.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 559 803.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 545 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 79 978.00 | | | 79 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 559 803.00 | | | 8 559 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 746.00 | | | 94 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 465 056.00 | | | 8 465 056.00 |
| |
| 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 | 1 075 711.00 | | | 1 075 711.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 075 711.00 | |
I4 DECREASES Grand Total | | | 1 075 711.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 075 711.00 | | | 1 075 711.00 |
| |
| 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 | 4 344.00 | 4 344.00 | | 4 344.00 |
8E Income Taxes | 79 978.00 | 79 978.00 | | 79 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 322.00 | 84 322.00 | | 84 322.00 |
| |
| 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 | 1 934.00 | | | 1 934.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 445.00 | | | 11 445.00 |
ST Other accounts | 1 388.00 | | | 1 388.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 934.00 | | | 1 934.00 |
ZE Dividends | 5 195 029.00 | | | 5 195 029.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 833.00 | | | 12 833.00 |
