| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 614 694.00 | | 3 614 694.00 | 3 614 694.00 |
BZ Other receivables | 12.00 | | 12.00 | 12.00 |
CF Cash and cash equivalents | 618.00 | | 618.00 | 618.00 |
CJ TOTAL (II) | 629.00 | | 629.00 | 629.00 |
CO Grand total (0 to V) | 3 615 323.00 | | 3 615 323.00 | 3 615 323.00 |
CU Other investments | 3 614 694.00 | | 3 614 694.00 | 3 614 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 655 531.00 | | | 655 531.00 |
DD Legal reserve (1) | 65 553.00 | | | 65 553.00 |
DH Retained earnings | 314 415.00 | | | 314 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161 797.00 | | | 161 797.00 |
DL TOTAL (I) | 1 197 295.00 | | | 1 197 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 412 387.00 | | | 2 412 387.00 |
DX Trade payables and related accounts | 5 641.00 | | | 5 641.00 |
EC TOTAL (IV) | 2 418 028.00 | | | 2 418 028.00 |
EE Grand total (I to V) | 3 615 323.00 | | | 3 615 323.00 |
EG Accrued income and payables due within one year | 2 418 028.00 | | | 2 418 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 7.00 | |
FW Other purchases and external expenses | | | 6 151.00 | |
GF Total Operating Expenses (II) | | | 6 151.00 | |
GG - OPERATING RESULT (I - II) | | | -6 145.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 179 900.00 | |
GP Total financial income (V) | | | 179 900.00 | |
GR Interest and similar expenses | | | 11 958.00 | |
GU Total financial expenses (VI) | | | 11 958.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 167 942.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 179 907.00 | | | 179 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 110.00 | | | 18 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161 797.00 | | | 161 797.00 |
| |
| 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 | 3 614 694.00 | | | 3 614 694.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 614 694.00 | |
I4 DECREASES Grand Total | | | 3 614 694.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 614 694.00 | | | 3 614 694.00 |
| |
| 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 | 5 641.00 | 5 641.00 | | 5 641.00 |
VI Group and Associates | 2 412 387.00 | 2 412 387.00 | | 2 412 387.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12.00 | | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12.00 | 12.00 | | 12.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 418 028.00 | 2 418 028.00 | | 2 418 028.00 |
| |
| 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) | 4 748.00 | | | 4 748.00 |
ST Other accounts | 1 404.00 | | | 1 404.00 |
ZE Dividends | 179 900.00 | | | 179 900.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 151.00 | | | 6 151.00 |
