| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 699.00 | 699.00 | | 699.00 |
BJ TOTAL (I) | 699.00 | 699.00 | | 699.00 |
BZ Other receivables | 2 221.00 | | 2 221.00 | 2 221.00 |
CD Marketable securities | 177 424.00 | | 177 424.00 | 177 424.00 |
CF Cash and cash equivalents | 161 145.00 | | 161 145.00 | 161 145.00 |
CJ TOTAL (II) | 340 791.00 | | 340 791.00 | 340 791.00 |
CO Grand total (0 to V) | 341 490.00 | 699.00 | 340 791.00 | 341 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 280.00 | 76 280.00 | | 76 280.00 |
DB Share, merger, contribution premiums, etc. | 75 555.00 | 75 555.00 | | 75 555.00 |
DD Legal reserve (1) | 7 628.00 | 7 628.00 | | 7 628.00 |
DG Other reserves | 162 078.00 | 157 208.00 | | 162 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 412.00 | 4 870.00 | | 6 412.00 |
DL TOTAL (I) | 327 952.00 | 321 541.00 | | 327 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 502.00 | 29 810.00 | | 11 502.00 |
DX Trade payables and related accounts | 204.00 | 204.00 | | 204.00 |
DY Tax and social security liabilities | 1 132.00 | 1 387.00 | | 1 132.00 |
EC TOTAL (IV) | 12 838.00 | 31 401.00 | | 12 838.00 |
EE Grand total (I to V) | 340 791.00 | 352 941.00 | | 340 791.00 |
EG Accrued income and payables due within one year | 12 838.00 | 31 401.00 | | 12 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 527.00 | |
FR Total operating income (I) | | | 527.00 | |
FW Other purchases and external expenses | | | 1 818.00 | |
FX Taxes, duties, and similar payments | | | 48.00 | |
GF Total Operating Expenses (II) | | | 1 866.00 | |
GG - OPERATING RESULT (I - II) | | | -1 340.00 | |
GL Other interest and similar income | | | 8 884.00 | |
GP Total financial income (V) | | | 8 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 132.00 | 860.00 | | 1 132.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 410.00 | 8 834.00 | | 9 410.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 998.00 | 3 964.00 | | 2 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 412.00 | 4 870.00 | | 6 412.00 |
| |
| 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 | 699.00 | | | 699.00 |
I4 DECREASES Grand Total | | | 699.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 699.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 699.00 | | | 699.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 699.00 | | | 699.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 699.00 | | | 699.00 |
| |
| 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 | 204.00 | 204.00 | | 204.00 |
8E Income Taxes | 1 132.00 | 1 132.00 | | 1 132.00 |
VI Group and Associates | 11 502.00 | 11 502.00 | | 11 502.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 221.00 | 2 221.00 | | 2 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 221.00 | 2 221.00 | | 2 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 838.00 | 12 838.00 | | 12 838.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 48.00 | 198.00 | | 48.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 662.00 | 1 590.00 | | 1 662.00 |
ST Other accounts | 156.00 | 1 316.00 | | 156.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 48.00 | 198.00 | | 48.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 818.00 | 2 906.00 | | 1 818.00 |
