| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 271 006.00 | | 3 271 006.00 | 3 271 006.00 |
CF Cash and cash equivalents | 1 263 387.00 | | 1 263 387.00 | 1 263 387.00 |
CJ TOTAL (II) | 1 263 387.00 | | 1 263 387.00 | 1 263 387.00 |
CO Grand total (0 to V) | 4 534 393.00 | | 4 534 393.00 | 4 534 393.00 |
CU Other investments | 3 271 006.00 | | 3 271 006.00 | 3 271 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 271 013.00 | 3 271 013.00 | | 3 271 013.00 |
DD Legal reserve (1) | 106 180.00 | 105 476.00 | | 106 180.00 |
DG Other reserves | 41 694.00 | 41 694.00 | | 41 694.00 |
DH Retained earnings | 43 783.00 | 1 090 507.00 | | 43 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 067 043.00 | 704.00 | | 1 067 043.00 |
DL TOTAL (I) | 4 529 713.00 | 4 509 394.00 | | 4 529 713.00 |
DX Trade payables and related accounts | 4 680.00 | 4 554.00 | | 4 680.00 |
EC TOTAL (IV) | 4 680.00 | 4 554.00 | | 4 680.00 |
EE Grand total (I to V) | 4 534 393.00 | 4 513 948.00 | | 4 534 393.00 |
EG Accrued income and payables due within one year | 4 680.00 | 4 554.00 | | 4 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 820.00 | |
GF Total Operating Expenses (II) | | | 6 820.00 | |
GG - OPERATING RESULT (I - II) | | | -6 820.00 | |
GL Other interest and similar income | | | 1 324.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 072 540.00 | |
GP Total financial income (V) | | | 1 073 864.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 073 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 067 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 073 864.00 | 7 276.00 | | 1 073 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 820.00 | 6 572.00 | | 6 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 067 043.00 | 704.00 | | 1 067 043.00 |
| |
| 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 | 3 271 006.00 | | | 3 271 006.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 271 006.00 | |
I4 DECREASES Grand Total | | | 3 271 006.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 271 006.00 | | | 3 271 006.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 072 540.00 | | 1 072 540.00 | 1 072 540.00 |
7C Grand total | 1 072 540.00 | | 1 072 540.00 | 1 072 540.00 |
UG - Financial | | | 1 072 540.00 | |
| |
| 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 | 4 680.00 | 4 680.00 | | 4 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 680.00 | 4 680.00 | | 4 680.00 |
| |
| 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) | 6 234.00 | 6 120.00 | | 6 234.00 |
ST Other accounts | 586.00 | 452.00 | | 586.00 |
ZE Dividends | 1 046 724.00 | | | 1 046 724.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 820.00 | 6 572.00 | | 6 820.00 |
