| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 590 190.00 | | 4 590 190.00 | 4 590 190.00 |
BZ Other receivables | 1 188 768.00 | | 1 188 768.00 | 1 188 768.00 |
CF Cash and cash equivalents | 728 602.00 | | 728 602.00 | 728 602.00 |
CJ TOTAL (II) | 1 917 370.00 | | 1 917 370.00 | 1 917 370.00 |
CO Grand total (0 to V) | 6 507 560.00 | | 6 507 560.00 | 6 507 560.00 |
CU Other investments | 4 590 190.00 | | 4 590 190.00 | 4 590 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 600 000.00 | | | 3 600 000.00 |
DH Retained earnings | -15 349.00 | | | -15 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 791 138.00 | | | 791 138.00 |
DL TOTAL (I) | 4 375 789.00 | | | 4 375 789.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 124 056.00 | | | 2 124 056.00 |
DX Trade payables and related accounts | 315.00 | | | 315.00 |
EA Other liabilities | 7 400.00 | | | 7 400.00 |
EC TOTAL (IV) | 2 131 771.00 | | | 2 131 771.00 |
EE Grand total (I to V) | 6 507 560.00 | | | 6 507 560.00 |
EG Accrued income and payables due within one year | 2 131 771.00 | | | 2 131 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 844.00 | |
GF Total Operating Expenses (II) | | | 844.00 | |
GG - OPERATING RESULT (I - II) | | | -844.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 823 000.00 | |
GP Total financial income (V) | | | 823 000.00 | |
GR Interest and similar expenses | | | 31 018.00 | |
GU Total financial expenses (VI) | | | 31 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 791 982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 791 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 823 000.00 | | | 823 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 862.00 | | | 31 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 791 138.00 | | | 791 138.00 |
| |
| 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 | 3 600 790.00 | | 989 400.00 | 3 600 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 590 190.00 | |
I4 DECREASES Grand Total | | | 4 590 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 600 790.00 | | 989 400.00 | 3 600 790.00 |
| |
| 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 | 315.00 | 315.00 | | 315.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 400.00 | 7 400.00 | | 7 400.00 |
VC Group and associates | 1 038 558.00 | | | 1 038 558.00 |
VI Group and Associates | 2 124 056.00 | 2 124 056.00 | | 2 124 056.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 150 210.00 | | | 150 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 188 768.00 | 1 188 768.00 | | 1 188 768.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 131 771.00 | 2 131 771.00 | | 2 131 771.00 |
| |
| 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) | 489.00 | | | 489.00 |
ST Other accounts | 354.00 | | | 354.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 844.00 | | | 844.00 |
