| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 358 073.00 | | 358 073.00 | 358 073.00 |
BZ Other receivables | 58 419.00 | | 58 419.00 | 58 419.00 |
CF Cash and cash equivalents | 160 029.00 | | 160 029.00 | 160 029.00 |
CJ TOTAL (II) | 218 448.00 | | 218 448.00 | 218 448.00 |
CO Grand total (0 to V) | 576 521.00 | | 576 521.00 | 576 521.00 |
CU Other investments | 358 073.00 | | 358 073.00 | 358 073.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DG Other reserves | 6 103.00 | | | 6 103.00 |
DH Retained earnings | -200 000.00 | | | -200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 366 330.00 | | | 366 330.00 |
DL TOTAL (I) | 502 433.00 | | | 502 433.00 |
DU Loans and Debts from Credit Institutions (3) | 122.00 | | | 122.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
DY Tax and social security liabilities | 52 466.00 | | | 52 466.00 |
EA Other liabilities | 20 000.00 | | | 20 000.00 |
EC TOTAL (IV) | 74 088.00 | | | 74 088.00 |
EE Grand total (I to V) | 576 521.00 | | | 576 521.00 |
EG Accrued income and payables due within one year | 74 088.00 | | | 74 088.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 122.00 | | | 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 623.00 | |
GF Total Operating Expenses (II) | | | 9 623.00 | |
GG - OPERATING RESULT (I - II) | | | -9 623.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 370 000.00 | |
GP Total financial income (V) | | | 370 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 370 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 360 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 953.00 | | | -5 953.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 000.00 | | | 370 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 670.00 | | | 3 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 366 330.00 | | | 366 330.00 |
| |
| 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 | 358 073.00 | | | 358 073.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 358 073.00 | | | 358 073.00 |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8E Income Taxes | 52 466.00 | 52 466.00 | | 52 466.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
VC Group and associates | 58 419.00 | 58 419.00 | | 58 419.00 |
VG Loans with a maturity of up to one year at origin | 122.00 | 122.00 | | 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 419.00 | 58 419.00 | | 58 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 088.00 | 74 088.00 | | 74 088.00 |
| |
| 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) | 1 784.00 | | | 1 784.00 |
ST Other accounts | 639.00 | | | 639.00 |
YT Subcontracting | 7 200.00 | | | 7 200.00 |
ZE Dividends | 490 000.00 | | | 490 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 623.00 | | | 9 623.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
