| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 750.00 | | 750.00 | 750.00 |
BZ Other receivables | 674 587.00 | 368 462.00 | 306 125.00 | 674 587.00 |
CF Cash and cash equivalents | 1 010 434.00 | | 1 010 434.00 | 1 010 434.00 |
CJ TOTAL (II) | 1 685 021.00 | 368 462.00 | 1 316 559.00 | 1 685 021.00 |
CO Grand total (0 to V) | 1 685 771.00 | 368 462.00 | 1 317 309.00 | 1 685 771.00 |
CU Other investments | 750.00 | | 750.00 | 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 236 470.00 | 236 470.00 | | 236 470.00 |
DD Legal reserve (1) | 11 082.00 | 10 662.00 | | 11 082.00 |
DF Regulated reserves (1) | 245.00 | 245.00 | | 245.00 |
DH Retained earnings | 748 447.00 | 740 470.00 | | 748 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 629.00 | 8 397.00 | | 10 629.00 |
DL TOTAL (I) | 1 006 873.00 | 996 244.00 | | 1 006 873.00 |
DX Trade payables and related accounts | | 225.00 | | |
DY Tax and social security liabilities | 4 323.00 | 1 712.00 | | 4 323.00 |
EA Other liabilities | 306 113.00 | 307 313.00 | | 306 113.00 |
EC TOTAL (IV) | 310 436.00 | 309 250.00 | | 310 436.00 |
EE Grand total (I to V) | 1 317 309.00 | 1 305 494.00 | | 1 317 309.00 |
EG Accrued income and payables due within one year | 310 436.00 | 309 250.00 | | 310 436.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 49.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 49.00 | |
GG - OPERATING RESULT (I - II) | | | -49.00 | |
GL Other interest and similar income | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 322.00 | 2 520.00 | | 4 322.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 12 600.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 371.00 | 4 203.00 | | 4 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 629.00 | 8 397.00 | | 10 629.00 |
| |
| 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 | 750.00 | | | 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | | 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 368 462.00 | | | 368 462.00 |
7B Total provisions for depreciation | 368 462.00 | | | 368 462.00 |
7C Grand total | 368 462.00 | | | 368 462.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 4 323.00 | 4 323.00 | | 4 323.00 |
8K Other liabilities (including liabilities related to repo transactions) | 306 113.00 | 306 113.00 | | 306 113.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 674 587.00 | 674 587.00 | | 674 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 674 587.00 | 674 587.00 | | 674 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 310 436.00 | 310 436.00 | | 310 436.00 |
| |
| 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) | 46.00 | 325.00 | | 46.00 |
ST Other accounts | 4.00 | 1 204.00 | | 4.00 |
YW Business tax | | 154.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 154.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 49.00 | 1 529.00 | | 49.00 |
