| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 201 696.00 | | 201 696.00 | 201 696.00 |
BJ TOTAL (I) | 452 996.00 | | 452 996.00 | 452 996.00 |
CO Grand total (0 to V) | 452 996.00 | | 452 996.00 | 452 996.00 |
CU Other investments | 251 300.00 | | 251 300.00 | 251 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 182 500.00 | | | 182 500.00 |
DD Legal reserve (1) | 11 567.00 | | | 11 567.00 |
DG Other reserves | 172 433.00 | | | 172 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 666.00 | | | 43 666.00 |
DL TOTAL (I) | 410 166.00 | | | 410 166.00 |
DU Loans and Debts from Credit Institutions (3) | 38 382.00 | | | 38 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 803.00 | | | 803.00 |
DX Trade payables and related accounts | 2 997.00 | | | 2 997.00 |
EA Other liabilities | 648.00 | | | 648.00 |
EC TOTAL (IV) | 42 830.00 | | | 42 830.00 |
EE Grand total (I to V) | 452 996.00 | | | 452 996.00 |
EG Accrued income and payables due within one year | 14 734.00 | | | 14 734.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 494.00 | | | 494.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 774.00 | |
FX Taxes, duties, and similar payments | | | 244.00 | |
GF Total Operating Expenses (II) | | | 15 018.00 | |
GG - OPERATING RESULT (I - II) | | | -15 018.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 1 316.00 | |
GU Total financial expenses (VI) | | | 1 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 334.00 | | | 16 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 666.00 | | | 43 666.00 |
| |
| 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 | 416 146.00 | | 36 850.00 | 416 146.00 |
I3 DECREASES Total Financial Fixed Assets | | | 452 996.00 | |
I4 DECREASES Grand Total | | | 452 996.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 416 146.00 | | 36 850.00 | 416 146.00 |
| |
| 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 | 2 997.00 | 2 997.00 | | 2 997.00 |
8K Other liabilities (including liabilities related to repo transactions) | 648.00 | 648.00 | | 648.00 |
UL Receivables related to investments | 201 696.00 | | | 201 696.00 |
VG Loans with a maturity of up to one year at origin | 494.00 | 494.00 | | 494.00 |
VH Loans with a maturity of more than one year at origin | 37 888.00 | 9 793.00 | 28 095.00 | 37 888.00 |
VI Group and Associates | 803.00 | 803.00 | | 803.00 |
VK Loans repaid during the year | 8 756.00 | | | 8 756.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 696.00 | | 201 696.00 | 201 696.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 830.00 | 14 734.00 | 28 095.00 | 42 830.00 |
| |
| 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 | 25.00 | | | 25.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 005.00 | | | 3 005.00 |
ST Other accounts | 1 809.00 | | | 1 809.00 |
XQ Rental, rental and co-ownership charges | 9 960.00 | | | 9 960.00 |
YW Business tax | 219.00 | | | 219.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 244.00 | | | 244.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 774.00 | | | 14 774.00 |
