| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 174 030.00 | | 2 174 030.00 | 2 174 030.00 |
BZ Other receivables | 1 236 933.00 | | 1 236 933.00 | 1 236 933.00 |
CF Cash and cash equivalents | 24 314.00 | | 24 314.00 | 24 314.00 |
CJ TOTAL (II) | 1 261 248.00 | | 1 261 248.00 | 1 261 248.00 |
CO Grand total (0 to V) | 3 435 279.00 | | 3 435 279.00 | 3 435 279.00 |
CU Other investments | 2 174 030.00 | | 2 174 030.00 | 2 174 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 831 300.00 | | | 831 300.00 |
DD Legal reserve (1) | 84 487.00 | | | 84 487.00 |
DF Regulated reserves (1) | 13 572.00 | | | 13 572.00 |
DG Other reserves | 2 340 771.00 | | | 2 340 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157 276.00 | | | 157 276.00 |
DL TOTAL (I) | 3 427 408.00 | | | 3 427 408.00 |
DX Trade payables and related accounts | 7 854.00 | | | 7 854.00 |
EA Other liabilities | 17.00 | | | 17.00 |
EC TOTAL (IV) | 7 871.00 | | | 7 871.00 |
EE Grand total (I to V) | 3 435 279.00 | | | 3 435 279.00 |
EG Accrued income and payables due within one year | 7 871.00 | | | 7 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 926.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
GE Other Expenses | | | 928.00 | |
GF Total Operating Expenses (II) | | | 11 069.00 | |
GG - OPERATING RESULT (I - II) | | | -11 069.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 146 649.00 | |
GL Other interest and similar income | | | 22 753.00 | |
GP Total financial income (V) | | | 169 402.00 | |
GR Interest and similar expenses | | | 1 056.00 | |
GU Total financial expenses (VI) | | | 1 056.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 157 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 169 402.00 | | | 169 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 125.00 | | | 12 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 157 276.00 | | | 157 276.00 |
| |
| 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 | 2 174 031.00 | | | 2 174 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 174 031.00 | |
I4 DECREASES Grand Total | | | 2 174 031.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 174 031.00 | | | 2 174 031.00 |
| |
| 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 | 7 854.00 | 7 854.00 | | 7 854.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17.00 | 17.00 | | 17.00 |
VC Group and associates | 1 176 349.00 | | | 1 176 349.00 |
VM Income taxes | 60 584.00 | | | 60 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 236 933.00 | 1 236 933.00 | | 1 236 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 871.00 | 7 871.00 | | 7 871.00 |
| |
| 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 | 45.00 | | | 45.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 208.00 | | | 9 208.00 |
ST Other accounts | 718.00 | | | 718.00 |
YW Business tax | 169.00 | | | 169.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 214.00 | | | 214.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 926.00 | | | 9 926.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
