| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 510.00 | 17 510.00 | | 17 510.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 69 010.00 | 17 510.00 | 51 500.00 | 69 010.00 |
BZ Other receivables | 27.00 | | 27.00 | 27.00 |
CD Marketable securities | 775 813.00 | | 775 813.00 | 775 813.00 |
CF Cash and cash equivalents | 100 086.00 | | 100 086.00 | 100 086.00 |
CJ TOTAL (II) | 875 927.00 | | 875 927.00 | 875 927.00 |
CO Grand total (0 to V) | 944 937.00 | 17 510.00 | 927 427.00 | 944 937.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 355 500.00 | 355 500.00 | | 355 500.00 |
DD Legal reserve (1) | 35 550.00 | 35 550.00 | | 35 550.00 |
DH Retained earnings | 405 444.00 | 553 570.00 | | 405 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 555.00 | -5 926.00 | | 96 555.00 |
DL TOTAL (I) | 893 049.00 | 938 694.00 | | 893 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 322.00 | 14 322.00 | | 15 322.00 |
DX Trade payables and related accounts | 2 508.00 | 3 468.00 | | 2 508.00 |
DY Tax and social security liabilities | 16 548.00 | | | 16 548.00 |
EC TOTAL (IV) | 34 378.00 | 17 790.00 | | 34 378.00 |
EE Grand total (I to V) | 927 427.00 | 956 484.00 | | 927 427.00 |
EG Accrued income and payables due within one year | 34 378.00 | 17 790.00 | | 34 378.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 740.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 740.00 | |
GG - OPERATING RESULT (I - II) | | | -7 740.00 | |
GL Other interest and similar income | | | 18 639.00 | |
GM Reversals of provisions and transfers of expenses | | | 104 952.00 | |
GP Total financial income (V) | | | 123 591.00 | |
GR Interest and similar expenses | | | 2 748.00 | |
GU Total financial expenses (VI) | | | 2 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 120 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 548.00 | | | 16 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 591.00 | 1 125.00 | | 123 591.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 036.00 | 7 051.00 | | 27 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 555.00 | -5 926.00 | | 96 555.00 |
| |
| 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 | 69 010.00 | | | 69 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 51 500.00 | |
I4 DECREASES Grand Total | | | 69 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 510.00 | | | 17 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 51 500.00 | | | 51 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 510.00 | | | 17 510.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 510.00 | | | 17 510.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 104 952.00 | | 104 952.00 | 104 952.00 |
7C Grand total | 104 952.00 | | 104 952.00 | 104 952.00 |
UG - Financial | | | 104 952.00 | |
| |
| 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 | 2 508.00 | 2 508.00 | | 2 508.00 |
8E Income Taxes | 16 548.00 | 16 548.00 | | 16 548.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
VB VAT | 27.00 | 27.00 | | 27.00 |
VI Group and Associates | 15 322.00 | 15 322.00 | | 15 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 527.00 | 27.00 | 1 500.00 | 1 527.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 378.00 | 34 378.00 | | 34 378.00 |
| |
| 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) | 3 090.00 | 3 018.00 | | 3 090.00 |
ST Other accounts | 4 650.00 | 3 347.00 | | 4 650.00 |
YW Business tax | | 377.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 377.00 | | |
ZE Dividends | 142 200.00 | | | 142 200.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 740.00 | 6 365.00 | | 7 740.00 |
