| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 421 970.00 | | 421 970.00 | 421 970.00 |
AT Other tangible assets | 23 082.00 | 23 082.00 | | 23 082.00 |
BB Receivables related to investments | 172 426.00 | | 172 426.00 | 172 426.00 |
BH Other financial assets | 1 614.00 | | 1 614.00 | 1 614.00 |
BJ TOTAL (I) | 1 780 667.00 | 23 082.00 | 1 757 585.00 | 1 780 667.00 |
BX Customers and related accounts | 55 829.00 | | 55 829.00 | 55 829.00 |
BZ Other receivables | 657.00 | | 657.00 | 657.00 |
CD Marketable securities | 606 093.00 | | 606 093.00 | 606 093.00 |
CF Cash and cash equivalents | 55 733.00 | | 55 733.00 | 55 733.00 |
CJ TOTAL (II) | 718 314.00 | | 718 314.00 | 718 314.00 |
CO Grand total (0 to V) | 2 498 982.00 | 23 082.00 | 2 475 899.00 | 2 498 982.00 |
CU Other investments | 1 161 573.00 | | 1 161 573.00 | 1 161 573.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 450 000.00 | | | 2 450 000.00 |
DD Legal reserve (1) | 6 813.00 | | | 6 813.00 |
DH Retained earnings | -160 079.00 | | | -160 079.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 154 952.00 | | | 154 952.00 |
DL TOTAL (I) | 2 451 685.00 | | | 2 451 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 000.00 | | | 12 000.00 |
DX Trade payables and related accounts | 2 452.00 | | | 2 452.00 |
DY Tax and social security liabilities | 9 761.00 | | | 9 761.00 |
EC TOTAL (IV) | 24 214.00 | | | 24 214.00 |
EE Grand total (I to V) | 2 475 899.00 | | | 2 475 899.00 |
EG Accrued income and payables due within one year | 24 214.00 | | | 24 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 500.00 | | 51 500.00 | 51 500.00 |
FJ Net sales | 51 500.00 | | 51 500.00 | 51 500.00 |
FR Total operating income (I) | | | 51 500.00 | |
FW Other purchases and external expenses | | | 34 013.00 | |
FY Salaries and Wages | | | 20 355.00 | |
GF Total Operating Expenses (II) | | | 54 368.00 | |
GG - OPERATING RESULT (I - II) | | | -2 868.00 | |
GL Other interest and similar income | | | 3 426.00 | |
GP Total financial income (V) | | | 3 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -154 394.00 | | | -154 394.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 926.00 | | | 54 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -100 025.00 | | | -100 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 154 952.00 | | | 154 952.00 |
| |
| 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 | 2 022 889.00 | | | 2 022 889.00 |
I3 DECREASES Total Financial Fixed Assets | | 242 221.00 | 1 335 614.00 | |
I4 DECREASES Grand Total | | 242 221.00 | 1 780 667.00 | |
IO DECREASES Total including other intangible assets | | | 421 970.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 082.00 | |
KD ACQUISITIONS Total including other intangible assets | 421 970.00 | | | 421 970.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 082.00 | | | 23 082.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 577 836.00 | | | 1 577 836.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 082.00 | | | 23 082.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 082.00 | | | 23 082.00 |
| |
| 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 | 2 452.00 | 2 452.00 | | 2 452.00 |
UL Receivables related to investments | 172 426.00 | | | 172 426.00 |
UT Other financial assets | 1 614.00 | | | 1 614.00 |
UX Other trade receivables | 55 829.00 | | | 55 829.00 |
VC Group and associates | 657.00 | | | 657.00 |
VI Group and Associates | 12 000.00 | 12 000.00 | | 12 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 528.00 | 56 487.00 | 174 041.00 | 230 528.00 |
VW VAT | 9 761.00 | 9 761.00 | | 9 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 214.00 | 24 214.00 | | 24 214.00 |
| |
| 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) | 8 192.00 | | | 8 192.00 |
ST Other accounts | 1 820.00 | | | 1 820.00 |
XQ Rental, rental and co-ownership charges | 24 000.00 | | | 24 000.00 |
YY Amount of VAT collected | 10 300.00 | | | 10 300.00 |
YZ Total deductible VAT on goods and services | 1 980.00 | | | 1 980.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 013.00 | | | 34 013.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
