| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 51.00 | | 51.00 | 51.00 |
BJ TOTAL (I) | 370 647.00 | | 370 647.00 | 370 647.00 |
BZ Other receivables | 23 747.00 | | 23 747.00 | 23 747.00 |
CF Cash and cash equivalents | 39 840.00 | | 39 840.00 | 39 840.00 |
CJ TOTAL (II) | 63 587.00 | | 63 587.00 | 63 587.00 |
CO Grand total (0 to V) | 434 235.00 | | 434 235.00 | 434 235.00 |
CU Other investments | 370 596.00 | | 370 596.00 | 370 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 142 905.00 | | | 142 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 217 859.00 | | | 217 859.00 |
DL TOTAL (I) | 369 015.00 | | | 369 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 538.00 | | | 2 538.00 |
DX Trade payables and related accounts | 2 123.00 | | | 2 123.00 |
DY Tax and social security liabilities | 60 558.00 | | | 60 558.00 |
EC TOTAL (IV) | 65 220.00 | | | 65 220.00 |
EE Grand total (I to V) | 434 235.00 | | | 434 235.00 |
EG Accrued income and payables due within one year | 65 220.00 | | | 65 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 175.00 | |
GF Total Operating Expenses (II) | | | 2 175.00 | |
GG - OPERATING RESULT (I - II) | | | -2 175.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 220 000.00 | |
GL Other interest and similar income | | | 56.00 | |
GP Total financial income (V) | | | 220 056.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 220 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 217 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21.00 | | | 21.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 056.00 | | | 220 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 196.00 | | | 2 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 217 859.00 | | | 217 859.00 |
| |
| 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 | 370 647.00 | | | 370 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 370 647.00 | |
I4 DECREASES Grand Total | | | 370 647.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 370 647.00 | | | 370 647.00 |
| |
| 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 | 2 123.00 | 2 123.00 | | 2 123.00 |
8E Income Taxes | 60 558.00 | 60 558.00 | | 60 558.00 |
VC Group and associates | 23 747.00 | 23 747.00 | | 23 747.00 |
VI Group and Associates | 2 538.00 | 2 538.00 | | 2 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 747.00 | 23 747.00 | | 23 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 220.00 | 65 220.00 | | 65 220.00 |
| |
| 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) | 2 175.00 | | | 2 175.00 |
ZE Dividends | 217 500.00 | | | 217 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 175.00 | | | 2 175.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
