| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 147 928.00 | | 147 928.00 | 147 928.00 |
BZ Other receivables | 15 523.00 | | 15 523.00 | 15 523.00 |
CF Cash and cash equivalents | 128 394.00 | | 128 394.00 | 128 394.00 |
CJ TOTAL (II) | 143 917.00 | | 143 917.00 | 143 917.00 |
CO Grand total (0 to V) | 291 845.00 | | 291 845.00 | 291 845.00 |
CU Other investments | 147 928.00 | | 147 928.00 | 147 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 265 200.00 | | | 265 200.00 |
DD Legal reserve (1) | 16 002.00 | | | 16 002.00 |
DG Other reserves | 12.00 | | | 12.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 036.00 | | | 9 036.00 |
DL TOTAL (I) | 290 250.00 | | | 290 250.00 |
DY Tax and social security liabilities | 1 595.00 | | | 1 595.00 |
EC TOTAL (IV) | 1 595.00 | | | 1 595.00 |
EE Grand total (I to V) | 291 845.00 | | | 291 845.00 |
EG Accrued income and payables due within one year | 1 595.00 | | | 1 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 569.00 | |
GF Total Operating Expenses (II) | | | 569.00 | |
GG - OPERATING RESULT (I - II) | | | -569.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 200.00 | |
GP Total financial income (V) | | | 11 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 595.00 | | | 1 595.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 200.00 | | | 11 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 164.00 | | | 2 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 036.00 | | | 9 036.00 |
| |
| 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 | 147 928.00 | | | 147 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 147 928.00 | |
I4 DECREASES Grand Total | | | 147 928.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 147 928.00 | | | 147 928.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 595.00 | 1 595.00 | | 1 595.00 |
VB VAT | 4 323.00 | 4 323.00 | | 4 323.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 200.00 | 11 200.00 | | 11 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 523.00 | 15 523.00 | | 15 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 595.00 | 1 595.00 | | 1 595.00 |
| |
| 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) | 569.00 | | | 569.00 |
YZ Total deductible VAT on goods and services | 108.00 | | | 108.00 |
ZE Dividends | 14 508.00 | | | 14 508.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 569.00 | | | 569.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
