| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 147 928.00 | | 147 928.00 | 147 928.00 |
BZ Other receivables | 39 030.00 | | 39 030.00 | 39 030.00 |
CF Cash and cash equivalents | 109 565.00 | | 109 565.00 | 109 565.00 |
CJ TOTAL (II) | 148 595.00 | | 148 595.00 | 148 595.00 |
CO Grand total (0 to V) | 296 523.00 | | 296 523.00 | 296 523.00 |
CU Other investments | 147 928.00 | | 147 928.00 | 147 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 265 200.00 | 156 000.00 | | 265 200.00 |
DD Legal reserve (1) | 15 600.00 | 15 600.00 | | 15 600.00 |
DG Other reserves | 751.00 | 751.00 | | 751.00 |
DH Retained earnings | 6 122.00 | 122 637.00 | | 6 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 050.00 | 8 284.00 | | 8 050.00 |
DL TOTAL (I) | 295 722.00 | 303 273.00 | | 295 722.00 |
DY Tax and social security liabilities | 801.00 | 1 462.00 | | 801.00 |
EC TOTAL (IV) | 801.00 | 1 462.00 | | 801.00 |
EE Grand total (I to V) | 296 523.00 | 304 735.00 | | 296 523.00 |
EG Accrued income and payables due within one year | 801.00 | 1 462.00 | | 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 961.00 | |
GF Total Operating Expenses (II) | | | 961.00 | |
GG - OPERATING RESULT (I - II) | | | -961.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 812.00 | |
GP Total financial income (V) | | | 9 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 801.00 | 1 462.00 | | 801.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 812.00 | 10 387.00 | | 9 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 762.00 | 2 102.00 | | 1 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 050.00 | 8 284.00 | | 8 050.00 |
| |
| 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 | 147 928.00 | | | 147 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 147 928.00 | |
I4 DECREASES Grand Total | | | 147 928.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 147 928.00 | | | 147 928.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 801.00 | 801.00 | | 801.00 |
VB VAT | 4 215.00 | 4 215.00 | | 4 215.00 |
VC Group and associates | 25 000.00 | 25 000.00 | | 25 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 815.00 | 9 815.00 | | 9 815.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 030.00 | 39 030.00 | | 39 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 801.00 | 801.00 | | 801.00 |
| |
| 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) | 821.00 | | | 821.00 |
ST Other accounts | 140.00 | | | 140.00 |
YZ Total deductible VAT on goods and services | 147.00 | | | 147.00 |
ZE Dividends | 15 600.00 | | | 15 600.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 961.00 | | | 961.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
