| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | | |
AJ Other Intangible Assets | | | | |
AT Other tangible assets | 1 165.00 | 1 165.00 | | 1 165.00 |
BJ TOTAL (I) | 1 165.00 | 1 165.00 | | 1 165.00 |
CD Marketable securities | 180 274.00 | | 180 274.00 | 180 274.00 |
CF Cash and cash equivalents | 30 485.00 | | 30 485.00 | 30 485.00 |
CJ TOTAL (II) | 210 759.00 | | 210 759.00 | 210 759.00 |
CO Grand total (0 to V) | 211 923.00 | 1 165.00 | 210 759.00 | 211 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 434.00 | | | 11 434.00 |
DD Legal reserve (1) | 1 143.00 | | | 1 143.00 |
DH Retained earnings | 204 717.00 | | | 204 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 027.00 | | | -7 027.00 |
DL TOTAL (I) | 210 267.00 | | | 210 267.00 |
DX Trade payables and related accounts | 492.00 | | | 492.00 |
EC TOTAL (IV) | 492.00 | | | 492.00 |
EE Grand total (I to V) | 210 759.00 | | | 210 759.00 |
EG Accrued income and payables due within one year | 492.00 | | | 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 997.00 | |
FZ Social Security Contributions | | | 1 216.00 | |
GF Total Operating Expenses (II) | | | 5 213.00 | |
GG - OPERATING RESULT (I - II) | | | -5 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 216.00 | | | 1 216.00 |
HE Exceptional expenses on management operations | 1 815.00 | | | 1 815.00 |
HH Total exceptional expenses (VIII) | 1 815.00 | | | 1 815.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 815.00 | | | -1 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 027.00 | | | 7 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 027.00 | | | -7 027.00 |
| |
| 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 | 1 165.00 | | | 1 165.00 |
I4 DECREASES Grand Total | | | 1 165.00 | |
IN DECREASES Start-up, development, or research expenses | 27.00 | | | 27.00 |
IY DECREASES Total Tangible Fixed Assets | | | 1 165.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 165.00 | | | 1 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 165.00 | | | 1 165.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 165.00 | | | 1 165.00 |
| |
| 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 | 492.00 | 492.00 | | 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 492.00 | 492.00 | | 492.00 |
| |
| 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) | 492.00 | | | 492.00 |
ST Other accounts | 2 920.00 | | | 2 920.00 |
XQ Rental, rental and co-ownership charges | 585.00 | | | 585.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 997.00 | | | 3 997.00 |
