| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 327 687.00 | | 1 327 687.00 | 1 327 687.00 |
BZ Other receivables | 2.00 | | 2.00 | 2.00 |
CF Cash and cash equivalents | 1 002 842.00 | | 1 002 842.00 | 1 002 842.00 |
CH Prepaid expenses | 540.00 | | 540.00 | 540.00 |
CJ TOTAL (II) | 1 003 385.00 | | 1 003 385.00 | 1 003 385.00 |
CO Grand total (0 to V) | 2 331 073.00 | | 2 331 073.00 | 2 331 073.00 |
CU Other investments | 1 327 687.00 | | 1 327 687.00 | 1 327 687.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 340.00 | | | 47 340.00 |
DD Legal reserve (1) | 4 734.00 | | | 4 734.00 |
DG Other reserves | 182 297.00 | | | 182 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 631 462.00 | | | 1 631 462.00 |
DL TOTAL (I) | 1 865 834.00 | | | 1 865 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 251 296.00 | | | 251 296.00 |
DY Tax and social security liabilities | 213 123.00 | | | 213 123.00 |
EA Other liabilities | 820.00 | | | 820.00 |
EC TOTAL (IV) | 465 239.00 | | | 465 239.00 |
EE Grand total (I to V) | 2 331 073.00 | | | 2 331 073.00 |
EG Accrued income and payables due within one year | 465 239.00 | | | 465 239.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 000.00 | | 10 000.00 | 10 000.00 |
FJ Net sales | 10 000.00 | | 10 000.00 | 10 000.00 |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 2 030.00 | |
FX Taxes, duties, and similar payments | | | 402.00 | |
GF Total Operating Expenses (II) | | | 2 432.00 | |
GG - OPERATING RESULT (I - II) | | | 7 567.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 867 054.00 | |
GP Total financial income (V) | | | 1 867 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 867 054.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 874 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 243 159.00 | | | 243 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 877 054.00 | | | 1 877 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 591.00 | | | 245 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 631 462.00 | | | 1 631 462.00 |
| |
| 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 | 1 332 525.00 | | 4 662.00 | 1 332 525.00 |
I3 DECREASES Total Financial Fixed Assets | 9 500.00 | 1 327 687.00 | | 9 500.00 |
I4 DECREASES Grand Total | 9 500.00 | 1 327 687.00 | | 9 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 332 525.00 | | 4 662.00 | 1 332 525.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 212 988.00 | 212 988.00 | | 212 988.00 |
8K Other liabilities (including liabilities related to repo transactions) | 820.00 | 820.00 | | 820.00 |
VB VAT | 2.00 | 2.00 | | 2.00 |
VI Group and Associates | 251 296.00 | 251 296.00 | | 251 296.00 |
VQ Other Taxes, Duties, and Similar Debts | 135.00 | 135.00 | | 135.00 |
VS Prepaid expenses | 540.00 | 540.00 | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 542.00 | 542.00 | | 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 465 239.00 | 465 239.00 | | 465 239.00 |
| |
| 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) | 982.00 | | | 982.00 |
ST Other accounts | 1 047.00 | | | 1 047.00 |
YW Business tax | 402.00 | | | 402.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 402.00 | | | 402.00 |
YY Amount of VAT collected | 2 000.00 | | | 2 000.00 |
YZ Total deductible VAT on goods and services | 162.00 | | | 162.00 |
ZE Dividends | 804 780.00 | | | 804 780.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 030.00 | | | 2 030.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
