| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 53 996.00 | | 53 996.00 | 53 996.00 |
BZ Other receivables | 195.00 | | 195.00 | 195.00 |
CD Marketable securities | 136 370.00 | | 136 370.00 | 136 370.00 |
CF Cash and cash equivalents | 13 954.00 | | 13 954.00 | 13 954.00 |
CJ TOTAL (II) | 150 519.00 | | 150 519.00 | 150 519.00 |
CO Grand total (0 to V) | 204 515.00 | | 204 515.00 | 204 515.00 |
CU Other investments | 53 996.00 | | 53 996.00 | 53 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -2 888.00 | | | -2 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 249.00 | | | 1 249.00 |
DL TOTAL (I) | 48 361.00 | | | 48 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 996.00 | | | 153 996.00 |
DX Trade payables and related accounts | 358.00 | | | 358.00 |
EA Other liabilities | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 156 154.00 | | | 156 154.00 |
EE Grand total (I to V) | 204 515.00 | | | 204 515.00 |
EG Accrued income and payables due within one year | 156 154.00 | | | 156 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 973.00 | |
GF Total Operating Expenses (II) | | | 973.00 | |
GG - OPERATING RESULT (I - II) | | | -973.00 | |
GL Other interest and similar income | | | 2 222.00 | |
GP Total financial income (V) | | | 2 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 222.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 222.00 | | | 2 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 973.00 | | | 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 249.00 | | | 1 249.00 |
| |
| 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 | 53 996.00 | | | 53 996.00 |
I3 DECREASES Total Financial Fixed Assets | | | 53 996.00 | |
I4 DECREASES Grand Total | | | 53 996.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 53 996.00 | | | 53 996.00 |
| |
| 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 | 358.00 | 358.00 | | 358.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 195.00 | 195.00 | | 195.00 |
VI Group and Associates | 153 996.00 | 153 996.00 | | 153 996.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195.00 | 195.00 | | 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 154.00 | 156 154.00 | | 156 154.00 |
| |
| 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) | 798.00 | | | 798.00 |
ST Other accounts | 175.00 | | | 175.00 |
YZ Total deductible VAT on goods and services | 194.00 | | | 194.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 973.00 | | | 973.00 |
