| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 662 440.00 | | 2 662 440.00 | 2 662 440.00 |
BZ Other receivables | 290 521.00 | | 290 521.00 | 290 521.00 |
CD Marketable securities | 65.00 | | 65.00 | 65.00 |
CF Cash and cash equivalents | 1 680.00 | | 1 680.00 | 1 680.00 |
CJ TOTAL (II) | 292 266.00 | | 292 266.00 | 292 266.00 |
CO Grand total (0 to V) | 2 954 706.00 | | 2 954 706.00 | 2 954 706.00 |
CU Other investments | 2 662 440.00 | | 2 662 440.00 | 2 662 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 020 034.00 | | | 1 020 034.00 |
DD Legal reserve (1) | 79 159.00 | | | 79 159.00 |
DG Other reserves | 1 552 337.00 | | | 1 552 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 296 961.00 | | | 296 961.00 |
DL TOTAL (I) | 2 948 491.00 | | | 2 948 491.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80.00 | | | 80.00 |
DX Trade payables and related accounts | 5 940.00 | | | 5 940.00 |
DY Tax and social security liabilities | 195.00 | | | 195.00 |
EC TOTAL (IV) | 6 215.00 | | | 6 215.00 |
EE Grand total (I to V) | 2 954 706.00 | | | 2 954 706.00 |
EG Accrued income and payables due within one year | 6 215.00 | | | 6 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 119.00 | |
FX Taxes, duties, and similar payments | | | 195.00 | |
GF Total Operating Expenses (II) | | | 7 314.00 | |
GG - OPERATING RESULT (I - II) | | | -7 314.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 299 859.00 | |
GL Other interest and similar income | | | 5 180.00 | |
GP Total financial income (V) | | | 305 040.00 | |
GR Interest and similar expenses | | | 715.00 | |
GU Total financial expenses (VI) | | | 715.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 304 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 297 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 50.00 | | | 50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 305 040.00 | | | 305 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 079.00 | | | 8 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 296 961.00 | | | 296 961.00 |
| |
| 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 | 2 662 440.00 | | | 2 662 440.00 |
I3 DECREASES Total Financial Fixed Assets | 2 662 440.00 | | | 2 662 440.00 |
I4 DECREASES Grand Total | 2 662 440.00 | | | 2 662 440.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 662 440.00 | | | 2 662 440.00 |
| |
| 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 | 5 940.00 | 5 940.00 | | 5 940.00 |
VC Group and associates | 169 470.00 | | | 169 470.00 |
VI Group and Associates | 80.00 | 80.00 | | 80.00 |
VM Income taxes | 121 051.00 | | | 121 051.00 |
VQ Other Taxes, Duties, and Similar Debts | 195.00 | 195.00 | | 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 290 521.00 | 290 521.00 | | 290 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 215.00 | 6 215.00 | | 6 215.00 |
| |
| 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) | 6 816.00 | | | 6 816.00 |
ST Other accounts | 303.00 | | | 303.00 |
YW Business tax | 195.00 | | | 195.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 195.00 | | | 195.00 |
ZE Dividends | 300 000.00 | | | 300 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 119.00 | | | 7 119.00 |
