| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 487.00 | 487.00 | | 487.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 399 385.00 | 487.00 | 398 897.00 | 399 385.00 |
BZ Other receivables | 462 749.00 | | 462 749.00 | 462 749.00 |
CF Cash and cash equivalents | 6 529.00 | | 6 529.00 | 6 529.00 |
CJ TOTAL (II) | 469 279.00 | | 469 279.00 | 469 279.00 |
CO Grand total (0 to V) | 868 664.00 | 487.00 | 868 176.00 | 868 664.00 |
CU Other investments | 398 867.00 | | 398 867.00 | 398 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 119 985.00 | | | 119 985.00 |
DH Retained earnings | 555 227.00 | | | 555 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 590.00 | | | 118 590.00 |
DL TOTAL (I) | 802 187.00 | | | 802 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 335.00 | | | 65 335.00 |
DX Trade payables and related accounts | 115.00 | | | 115.00 |
DY Tax and social security liabilities | 538.00 | | | 538.00 |
EC TOTAL (IV) | 65 989.00 | | | 65 989.00 |
EE Grand total (I to V) | 868 176.00 | | | 868 176.00 |
EG Accrued income and payables due within one year | 65 989.00 | | | 65 989.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 831.00 | | 2 831.00 | 2 831.00 |
FJ Net sales | 2 831.00 | | 2 831.00 | 2 831.00 |
FR Total operating income (I) | | | 2 831.00 | |
FW Other purchases and external expenses | | | 9 581.00 | |
FX Taxes, duties, and similar payments | | | 1 063.00 | |
FZ Social Security Contributions | | | 3 595.00 | |
GF Total Operating Expenses (II) | | | 14 240.00 | |
GG - OPERATING RESULT (I - II) | | | -11 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GP Total financial income (V) | | | 130 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 595.00 | | | 3 595.00 |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 832.00 | | | 132 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 242.00 | | | 14 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 590.00 | | | 118 590.00 |
| |
| 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 | 399 385.00 | | | 399 385.00 |
I3 DECREASES Total Financial Fixed Assets | | | 398 897.00 | |
I4 DECREASES Grand Total | | | 399 385.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 487.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 487.00 | | | 487.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 398 897.00 | | | 398 897.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 487.00 | | | 487.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 487.00 | | | 487.00 |
| |
| 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 | 115.00 | 115.00 | | 115.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VB VAT | 293.00 | 293.00 | | 293.00 |
VC Group and associates | 462 456.00 | 462 456.00 | | 462 456.00 |
VI Group and Associates | 65 335.00 | 65 335.00 | | 65 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 538.00 | 538.00 | | 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 462 779.00 | 462 749.00 | 30.00 | 462 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 989.00 | 65 989.00 | | 65 989.00 |
| |
| 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 | 538.00 | | | 538.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 149.00 | | | 149.00 |
ST Other accounts | 5 863.00 | | | 5 863.00 |
XQ Rental, rental and co-ownership charges | 3 568.00 | | | 3 568.00 |
YW Business tax | 525.00 | | | 525.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 063.00 | | | 1 063.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 581.00 | | | 9 581.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
