| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 769 315.00 | | 5 769 315.00 | 5 769 315.00 |
CF Cash and cash equivalents | 115 954.00 | | 115 954.00 | 115 954.00 |
CJ TOTAL (II) | 115 954.00 | | 115 954.00 | 115 954.00 |
CO Grand total (0 to V) | 5 885 269.00 | | 5 885 269.00 | 5 885 269.00 |
CU Other investments | 5 769 315.00 | | 5 769 315.00 | 5 769 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 714 250.00 | 5 714 250.00 | | 5 714 250.00 |
DD Legal reserve (1) | 120 883.00 | 108 512.00 | | 120 883.00 |
DG Other reserves | 50 766.00 | 45 724.00 | | 50 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 835.00 | 247 412.00 | | -1 835.00 |
DL TOTAL (I) | 5 884 063.00 | 6 115 899.00 | | 5 884 063.00 |
DX Trade payables and related accounts | 1 206.00 | 1 176.00 | | 1 206.00 |
DY Tax and social security liabilities | | 942.00 | | |
EC TOTAL (IV) | 1 206.00 | 2 118.00 | | 1 206.00 |
EE Grand total (I to V) | 5 885 269.00 | 6 118 017.00 | | 5 885 269.00 |
EG Accrued income and payables due within one year | 1 206.00 | 2 118.00 | | 1 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 835.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 835.00 | |
GG - OPERATING RESULT (I - II) | | | -1 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 644.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 250 636.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 835.00 | 3 223.00 | | 1 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 835.00 | 247 412.00 | | -1 835.00 |
| |
| 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 | 5 714 265.00 | | 55 050.00 | 5 714 265.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 769 315.00 | |
I4 DECREASES Grand Total | | | 5 769 315.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 714 265.00 | | 55 050.00 | 5 714 265.00 |
| |
| 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 | 1 206.00 | 1 206.00 | | 1 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 206.00 | 1 206.00 | | 1 206.00 |
| |
| 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 | | 25.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 252.00 | 1 342.00 | | 1 252.00 |
ST Other accounts | 584.00 | 213.00 | | 584.00 |
YX Total of the account corresponding to line FX of table no. 2052 | | 25.00 | | |
ZE Dividends | 230 000.00 | | | 230 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 835.00 | 1 554.00 | | 1 835.00 |
