| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BZ Other receivables | 15 830.00 | | 15 830.00 | 15 830.00 |
CF Cash and cash equivalents | 37.00 | | 37.00 | 37.00 |
CJ TOTAL (II) | 15 867.00 | | 15 867.00 | 15 867.00 |
CO Grand total (0 to V) | 1 515 867.00 | | 1 515 867.00 | 1 515 867.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 880 000.00 | | | 880 000.00 |
DD Legal reserve (1) | 29 604.00 | | | 29 604.00 |
DH Retained earnings | 78 758.00 | | | 78 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 221 027.00 | | | 221 027.00 |
DL TOTAL (I) | 1 209 389.00 | | | 1 209 389.00 |
DV Miscellaneous Loans and Financial Debts (4) | 288 324.00 | | | 288 324.00 |
DX Trade payables and related accounts | 4 334.00 | | | 4 334.00 |
DY Tax and social security liabilities | 13 820.00 | | | 13 820.00 |
EC TOTAL (IV) | 306 478.00 | | | 306 478.00 |
EE Grand total (I to V) | 1 515 867.00 | | | 1 515 867.00 |
EG Accrued income and payables due within one year | 306 478.00 | | | 306 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 989.00 | |
FX Taxes, duties, and similar payments | | | 71.00 | |
GF Total Operating Expenses (II) | | | 5 060.00 | |
GG - OPERATING RESULT (I - II) | | | -5 060.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 229 770.00 | |
GP Total financial income (V) | | | 229 770.00 | |
GR Interest and similar expenses | | | 6 190.00 | |
GU Total financial expenses (VI) | | | 6 190.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 223 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 218 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 507.00 | | | -2 507.00 |
HL TOTAL REVENUE (I + III + V + VII) | 229 770.00 | | | 229 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 743.00 | | | 8 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 221 027.00 | | | 221 027.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 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 | 4 334.00 | 4 334.00 | | 4 334.00 |
8E Income Taxes | 13 323.00 | 13 323.00 | | 13 323.00 |
VI Group and Associates | 288 324.00 | 288 324.00 | | 288 324.00 |
VM Income taxes | 15 830.00 | 15 830.00 | | 15 830.00 |
VQ Other Taxes, Duties, and Similar Debts | 497.00 | 497.00 | | 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 830.00 | 15 830.00 | | 15 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 306 478.00 | 306 478.00 | | 306 478.00 |
| |
| 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) | 4 989.00 | | | 4 989.00 |
YW Business tax | 71.00 | | | 71.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 71.00 | | | 71.00 |
ZE Dividends | 90 000.00 | | | 90 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 989.00 | | | 4 989.00 |
