| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | 1.00 | 2.00 | |
BJ TOTAL (I) | 296 546.00 | | 296 546.00 | 296 546.00 |
BZ Other receivables | 20 571.00 | | 20 571.00 | 20 571.00 |
CF Cash and cash equivalents | 324.00 | | 324.00 | 324.00 |
CJ TOTAL (II) | 20 895.00 | | 20 895.00 | 20 895.00 |
CO Grand total (0 to V) | 317 442.00 | | 317 442.00 | 317 442.00 |
CU Other investments | 296 546.00 | | 296 546.00 | 296 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 000.00 | | | 145 000.00 |
DD Legal reserve (1) | 14 500.00 | | | 14 500.00 |
DG Other reserves | 92 757.00 | | | 92 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 318.00 | | | 49 318.00 |
DK Regulated provisions | 7 026.00 | | | 7 026.00 |
DL TOTAL (I) | 308 602.00 | | | 308 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 015.00 | | | 7 015.00 |
DX Trade payables and related accounts | 1 632.00 | | | 1 632.00 |
DY Tax and social security liabilities | 193.00 | | | 193.00 |
EC TOTAL (IV) | 8 840.00 | | | 8 840.00 |
EE Grand total (I to V) | 317 442.00 | | | 317 442.00 |
EG Accrued income and payables due within one year | 8 840.00 | | | 8 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 847.00 | |
GF Total Operating Expenses (II) | | | 1 847.00 | |
GG - OPERATING RESULT (I - II) | | | -1 847.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 900.00 | |
GP Total financial income (V) | | | 49 900.00 | |
GR Interest and similar expenses | | | 65.00 | |
GU Total financial expenses (VI) | | | 65.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HK Income tax | -1 352.00 | | | -1 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 900.00 | | | 49 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 581.00 | | | 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 318.00 | | | 49 318.00 |
| |
| 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 | 296 546.00 | | | 296 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 296 546.00 | |
I4 DECREASES Grand Total | | | 296 546.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 296 546.00 | | | 296 546.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 026.00 | | | 7 026.00 |
7C Grand total | 7 026.00 | | | 7 026.00 |
| |
| 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 | 1 632.00 | 1 632.00 | | 1 632.00 |
VC Group and associates | 9 421.00 | 9 421.00 | | 9 421.00 |
VI Group and Associates | 7 015.00 | 7 015.00 | | 7 015.00 |
VM Income taxes | 11 150.00 | 11 150.00 | | 11 150.00 |
VQ Other Taxes, Duties, and Similar Debts | 193.00 | 193.00 | | 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 571.00 | 20 571.00 | | 20 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 840.00 | 8 840.00 | | 8 840.00 |
| |
| 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) | 1 678.00 | | | 1 678.00 |
ST Other accounts | 169.00 | | | 169.00 |
ZE Dividends | 29 986.00 | | | 29 986.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 847.00 | | | 1 847.00 |
