| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 490.00 | | 20 490.00 | 20 490.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 174 340.00 | | 174 340.00 | 174 340.00 |
BZ Other receivables | 486.00 | | 486.00 | 486.00 |
CF Cash and cash equivalents | 275.00 | | 275.00 | 275.00 |
CJ TOTAL (II) | 762.00 | | 762.00 | 762.00 |
CO Grand total (0 to V) | 175 103.00 | | 175 103.00 | 175 103.00 |
CU Other investments | 153 810.00 | | 153 810.00 | 153 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 49 877.00 | | | 49 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 447.00 | | | 50 447.00 |
DL TOTAL (I) | 105 825.00 | | | 105 825.00 |
DU Loans and Debts from Credit Institutions (3) | 64 205.00 | | | 64 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 610.00 | | | 3 610.00 |
DX Trade payables and related accounts | 1 461.00 | | | 1 461.00 |
EC TOTAL (IV) | 69 277.00 | | | 69 277.00 |
EE Grand total (I to V) | 175 103.00 | | | 175 103.00 |
EG Accrued income and payables due within one year | 24 078.00 | | | 24 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -205.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | -62.00 | |
GG - OPERATING RESULT (I - II) | | | 62.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 051.00 | |
GP Total financial income (V) | | | 54 051.00 | |
GR Interest and similar expenses | | | 3 666.00 | |
GU Total financial expenses (VI) | | | 3 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 051.00 | | | 54 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 603.00 | | | 3 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 447.00 | | | 50 447.00 |
| |
| 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 | 153 850.00 | | 20 490.00 | 153 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 174 340.00 | |
I4 DECREASES Grand Total | | | 174 340.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 153 850.00 | | 20 490.00 | 153 850.00 |
| |
| 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 | 1 461.00 | 1 461.00 | | 1 461.00 |
UL Receivables related to investments | 20 490.00 | | | 20 490.00 |
VB VAT | 486.00 | | | 486.00 |
VH Loans with a maturity of more than one year at origin | 64 205.00 | 19 006.00 | 45 199.00 | 64 205.00 |
VI Group and Associates | 3 610.00 | 3 610.00 | | 3 610.00 |
VK Loans repaid during the year | 18 372.00 | | | 18 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 977.00 | 486.00 | 20 490.00 | 20 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 277.00 | 24 078.00 | 45 199.00 | 69 277.00 |
| |
| 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) | -244.00 | | | -244.00 |
ST Other accounts | 39.00 | | | 39.00 |
YW Business tax | 143.00 | | | 143.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 143.00 | | | 143.00 |
YZ Total deductible VAT on goods and services | 244.00 | | | 244.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | -205.00 | | | -205.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
