| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 707 160.00 | | 707 160.00 | 707 160.00 |
BJ TOTAL (I) | 707 160.00 | | 707 160.00 | 707 160.00 |
BZ Other receivables | 160 813.00 | | 160 813.00 | 160 813.00 |
CF Cash and cash equivalents | 101 089.00 | | 101 089.00 | 101 089.00 |
CJ TOTAL (II) | 261 902.00 | | 261 902.00 | 261 902.00 |
CO Grand total (0 to V) | 969 062.00 | | 969 062.00 | 969 062.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DH Retained earnings | 252 554.00 | | | 252 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 272 592.00 | | | 272 592.00 |
DL TOTAL (I) | 965 146.00 | | | 965 146.00 |
DX Trade payables and related accounts | 3 916.00 | | | 3 916.00 |
EC TOTAL (IV) | 3 916.00 | | | 3 916.00 |
EE Grand total (I to V) | 969 062.00 | | | 969 062.00 |
EG Accrued income and payables due within one year | 3 916.00 | | | 3 916.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 890.00 | |
GF Total Operating Expenses (II) | | | 4 890.00 | |
GG - OPERATING RESULT (I - II) | | | -4 890.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 276 888.00 | |
GP Total financial income (V) | | | 276 888.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 276 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 271 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -594.00 | | | -594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 888.00 | | | 276 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 296.00 | | | 4 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 272 592.00 | | | 272 592.00 |
| |
| 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 | 707 160.00 | | | 707 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 707 160.00 | |
I4 DECREASES Grand Total | | | 707 160.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 707 160.00 | | | 707 160.00 |
| |
| 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 | 3 916.00 | 3 916.00 | | 3 916.00 |
VC Group and associates | 159 587.00 | 159 587.00 | | 159 587.00 |
VM Income taxes | 1 226.00 | 1 226.00 | | 1 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 813.00 | 160 813.00 | | 160 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 916.00 | 3 916.00 | | 3 916.00 |
| |
| 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) | 3 972.00 | | | 3 972.00 |
ST Other accounts | 919.00 | | | 919.00 |
ZE Dividends | 230 000.00 | | | 230 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 890.00 | | | 4 890.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
