| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 902.00 | 902.00 | | 902.00 |
AT Other tangible assets | 1 300.00 | 1 300.00 | | 1 300.00 |
BJ TOTAL (I) | 2 201.00 | 2 201.00 | | 2 201.00 |
BZ Other receivables | 1 553.00 | | 1 553.00 | 1 553.00 |
CD Marketable securities | 392 417.00 | | 392 417.00 | 392 417.00 |
CF Cash and cash equivalents | 29 582.00 | | 29 582.00 | 29 582.00 |
CJ TOTAL (II) | 423 552.00 | | 423 552.00 | 423 552.00 |
CO Grand total (0 to V) | 425 753.00 | 2 201.00 | 423 552.00 | 425 753.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DG Other reserves | 256 764.00 | | | 256 764.00 |
DH Retained earnings | -178 886.00 | | | -178 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 279.00 | | | 8 279.00 |
DL TOTAL (I) | 386 157.00 | | | 386 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 180.00 | | | 36 180.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 615.00 | | | 615.00 |
EC TOTAL (IV) | 37 395.00 | | | 37 395.00 |
EE Grand total (I to V) | 423 552.00 | | | 423 552.00 |
EG Accrued income and payables due within one year | 37 395.00 | | | 37 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 000.00 | | 38 000.00 | 38 000.00 |
FJ Net sales | 38 000.00 | | 38 000.00 | 38 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 38 001.00 | |
FW Other purchases and external expenses | | | 943.00 | |
FX Taxes, duties, and similar payments | | | 615.00 | |
FY Salaries and Wages | | | 19 485.00 | |
FZ Social Security Contributions | | | 10 515.00 | |
GF Total Operating Expenses (II) | | | 31 558.00 | |
GG - OPERATING RESULT (I - II) | | | 6 443.00 | |
GL Other interest and similar income | | | 1 836.00 | |
GP Total financial income (V) | | | 1 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 836.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 279.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 837.00 | | | 39 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 558.00 | | | 31 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 279.00 | | | 8 279.00 |
| |
| 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 | 2 201.00 | | | 2 201.00 |
I4 DECREASES Grand Total | | | 2 201.00 | |
IO DECREASES Total including other intangible assets | | | 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 299.00 | |
KD ACQUISITIONS Total including other intangible assets | 902.00 | | | 902.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 299.00 | | | 1 299.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 201.00 | | | 2 201.00 |
PE DEPRECIATION Total including other intangible assets | 902.00 | | | 902.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 299.00 | | | 1 299.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VB VAT | 1 553.00 | 1 553.00 | | 1 553.00 |
VI Group and Associates | 36 180.00 | 36 180.00 | | 36 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 615.00 | 615.00 | | 615.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 553.00 | 1 553.00 | | 1 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 395.00 | 37 395.00 | | 37 395.00 |
| |
| 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) | 500.00 | | | 500.00 |
ST Other accounts | 443.00 | | | 443.00 |
YW Business tax | 615.00 | | | 615.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 615.00 | | | 615.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 943.00 | | | 943.00 |
