| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 812 615.00 | | 812 615.00 | 812 615.00 |
BJ TOTAL (I) | 818 356.00 | | 818 356.00 | 818 356.00 |
BZ Other receivables | 168 875.00 | | 168 875.00 | 168 875.00 |
CF Cash and cash equivalents | 904.00 | | 904.00 | 904.00 |
CJ TOTAL (II) | 169 780.00 | | 169 780.00 | 169 780.00 |
CO Grand total (0 to V) | 988 136.00 | | 988 136.00 | 988 136.00 |
CP Shares due in less than one year | 812 615.00 | | | 812 615.00 |
CU Other investments | 5 740.00 | | 5 740.00 | 5 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 788 235.00 | | | 788 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 604.00 | | | 56 604.00 |
DL TOTAL (I) | 853 224.00 | | | 853 224.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 409.00 | | | 102 409.00 |
DX Trade payables and related accounts | 2 008.00 | | | 2 008.00 |
DY Tax and social security liabilities | 30 493.00 | | | 30 493.00 |
EC TOTAL (IV) | 134 911.00 | | | 134 911.00 |
EE Grand total (I to V) | 988 136.00 | | | 988 136.00 |
EG Accrued income and payables due within one year | 134 911.00 | | | 134 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 314.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 447.00 | |
GG - OPERATING RESULT (I - II) | | | -1 447.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 121 208.00 | |
GL Other interest and similar income | | | 3 115.00 | |
GP Total financial income (V) | | | 124 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 500.00 | | | 6 500.00 |
HH Total exceptional expenses (VIII) | 6 500.00 | | | 6 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 500.00 | | | -6 500.00 |
HK Income tax | 59 771.00 | | | 59 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 124 323.00 | | | 124 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 718.00 | | | 67 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 604.00 | | | 56 604.00 |
| |
| 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 | 697 148.00 | | 121 208.00 | 697 148.00 |
I3 DECREASES Total Financial Fixed Assets | | | 818 356.00 | |
I4 DECREASES Grand Total | | | 818 356.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 697 148.00 | | 121 208.00 | 697 148.00 |
| |
| 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 | 2 008.00 | 2 008.00 | | 2 008.00 |
8E Income Taxes | 30 493.00 | 30 493.00 | | 30 493.00 |
UL Receivables related to investments | 812 615.00 | 812 615.00 | | 812 615.00 |
VC Group and associates | 166 521.00 | | | 166 521.00 |
VI Group and Associates | 102 409.00 | 102 409.00 | | 102 409.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 354.00 | | | 2 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 981 491.00 | 981 491.00 | | 981 491.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 911.00 | 134 911.00 | | 134 911.00 |
| |
| 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 | 128.00 | | | 128.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 984.00 | | | 984.00 |
ST Other accounts | 330.00 | | | 330.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 128.00 | | | 128.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 314.00 | | | 1 314.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
