| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 226.00 | 5 942.00 | 284.00 | 6 226.00 |
BJ TOTAL (I) | 6 226.00 | 5 942.00 | 284.00 | 6 226.00 |
BZ Other receivables | 1 287.00 | | 1 287.00 | 1 287.00 |
CD Marketable securities | 130 006.00 | 2 190.00 | 127 816.00 | 130 006.00 |
CF Cash and cash equivalents | 31 278.00 | | 31 278.00 | 31 278.00 |
CJ TOTAL (II) | 162 571.00 | 2 190.00 | 160 380.00 | 162 571.00 |
CO Grand total (0 to V) | 168 797.00 | 8 133.00 | 160 664.00 | 168 797.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 144 746.00 | 141 932.00 | | 144 746.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 770.00 | 2 814.00 | | 1 770.00 |
DL TOTAL (I) | 154 767.00 | 152 996.00 | | 154 767.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 585.00 | 4 657.00 | | 5 585.00 |
DY Tax and social security liabilities | 313.00 | 409.00 | | 313.00 |
EC TOTAL (IV) | 5 898.00 | 5 066.00 | | 5 898.00 |
EE Grand total (I to V) | 160 664.00 | 158 062.00 | | 160 664.00 |
EG Accrued income and payables due within one year | 5 898.00 | 5 066.00 | | 5 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 671.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 313.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 984.00 | |
GG - OPERATING RESULT (I - II) | | | -2 983.00 | |
GL Other interest and similar income | | | 5 222.00 | |
GP Total financial income (V) | | | 5 222.00 | |
GQ Financial allocations to depreciation and provisions | | | 155.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 26.00 | | |
HK Income tax | 313.00 | 379.00 | | 313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 223.00 | 6 145.00 | | 5 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 453.00 | 3 331.00 | | 3 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 770.00 | 2 814.00 | | 1 770.00 |
| |
| 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 | 6 226.00 | | | 6 226.00 |
I4 DECREASES Grand Total | | | 6 226.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 226.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 226.00 | | | 6 226.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 629.00 | 313.00 | | 5 629.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 629.00 | 313.00 | | 5 629.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 2 035.00 | 155.00 | | 2 035.00 |
7B Total provisions for depreciation | 2 035.00 | 155.00 | | 2 035.00 |
7C Grand total | 2 035.00 | 155.00 | | 2 035.00 |
UG - Financial | | 155.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 313.00 | 313.00 | | 313.00 |
VB VAT | 1 287.00 | 1 287.00 | | 1 287.00 |
VI Group and Associates | 5 585.00 | 5 585.00 | | 5 585.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 287.00 | 1 287.00 | | 1 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 898.00 | 5 898.00 | | 5 898.00 |
| |
| 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) | 1 103.00 | 1 086.00 | | 1 103.00 |
ST Other accounts | 1 567.00 | 1 310.00 | | 1 567.00 |
YZ Total deductible VAT on goods and services | 448.00 | 425.00 | | 448.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 671.00 | 2 396.00 | | 2 671.00 |
