| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 147 485.00 | | 147 485.00 | 147 485.00 |
BZ Other receivables | 212 046.00 | | 212 046.00 | 212 046.00 |
CF Cash and cash equivalents | 484 878.00 | | 484 878.00 | 484 878.00 |
CJ TOTAL (II) | 696 924.00 | | 696 924.00 | 696 924.00 |
CO Grand total (0 to V) | 844 409.00 | | 844 409.00 | 844 409.00 |
CU Other investments | 147 485.00 | | 147 485.00 | 147 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 221 280.00 | | | 221 280.00 |
DB Share, merger, contribution premiums, etc. | 67 830.00 | | | 67 830.00 |
DD Legal reserve (1) | 22 128.00 | | | 22 128.00 |
DG Other reserves | 34 478.00 | | | 34 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 494 029.00 | | | 494 029.00 |
DL TOTAL (I) | 839 745.00 | | | 839 745.00 |
DY Tax and social security liabilities | 4 664.00 | | | 4 664.00 |
EC TOTAL (IV) | 4 664.00 | | | 4 664.00 |
EE Grand total (I to V) | 844 409.00 | | | 844 409.00 |
EG Accrued income and payables due within one year | 4 664.00 | | | 4 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 000.00 | | 25 000.00 | 25 000.00 |
FJ Net sales | 25 000.00 | | 25 000.00 | 25 000.00 |
FR Total operating income (I) | | | 25 000.00 | |
FW Other purchases and external expenses | | | 14 263.00 | |
FX Taxes, duties, and similar payments | | | 208.00 | |
GF Total Operating Expenses (II) | | | 14 471.00 | |
GG - OPERATING RESULT (I - II) | | | 10 529.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 492 046.00 | |
GP Total financial income (V) | | | 492 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 492 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 502 575.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 546.00 | | | 8 546.00 |
HL TOTAL REVENUE (I + III + V + VII) | 517 046.00 | | | 517 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 017.00 | | | 23 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 494 029.00 | | | 494 029.00 |
| |
| 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 | 147 485.00 | | | 147 485.00 |
I3 DECREASES Total Financial Fixed Assets | | | 147 485.00 | |
I4 DECREASES Grand Total | | | 147 485.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 147 485.00 | | | 147 485.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 506.00 | 2 506.00 | | 2 506.00 |
VC Group and associates | 212 046.00 | 212 046.00 | | 212 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 212 046.00 | 212 046.00 | | 212 046.00 |
VW VAT | 2 158.00 | 2 158.00 | | 2 158.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 664.00 | 4 664.00 | | 4 664.00 |
| |
| 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) | 14 243.00 | | | 14 243.00 |
ST Other accounts | 20.00 | | | 20.00 |
YW Business tax | 208.00 | | | 208.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 208.00 | | | 208.00 |
YY Amount of VAT collected | 5 000.00 | | | 5 000.00 |
YZ Total deductible VAT on goods and services | 2 842.00 | | | 2 842.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 263.00 | | | 14 263.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
