| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 16 093.00 | 16 093.00 | | 16 093.00 |
BB Receivables related to investments | 415 773.00 | | 415 773.00 | 415 773.00 |
BJ TOTAL (I) | 6 181 786.00 | 516 093.00 | 5 665 693.00 | 6 181 786.00 |
BZ Other receivables | 2 700 000.00 | | 2 700 000.00 | 2 700 000.00 |
CD Marketable securities | 1 035 631.00 | 112 835.00 | 922 796.00 | 1 035 631.00 |
CF Cash and cash equivalents | 1 848 897.00 | | 1 848 897.00 | 1 848 897.00 |
CJ TOTAL (II) | 5 584 528.00 | 112 835.00 | 5 471 693.00 | 5 584 528.00 |
CO Grand total (0 to V) | 11 766 314.00 | 628 927.00 | 11 137 386.00 | 11 766 314.00 |
CU Other investments | 5 749 920.00 | 500 000.00 | 5 249 920.00 | 5 749 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 827 500.00 | | | 5 827 500.00 |
DD Legal reserve (1) | 183 448.00 | | | 183 448.00 |
DH Retained earnings | 4 195 107.00 | | | 4 195 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 829 305.00 | | | 829 305.00 |
DK Regulated provisions | 29 920.00 | | | 29 920.00 |
DL TOTAL (I) | 11 065 280.00 | | | 11 065 280.00 |
DX Trade payables and related accounts | 71 507.00 | | | 71 507.00 |
DY Tax and social security liabilities | 79.00 | | | 79.00 |
EA Other liabilities | 520.00 | | | 520.00 |
EC TOTAL (IV) | 72 106.00 | | | 72 106.00 |
EE Grand total (I to V) | 11 137 386.00 | | | 11 137 386.00 |
EG Accrued income and payables due within one year | 72 106.00 | | | 72 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 64 430.00 | |
FX Taxes, duties, and similar payments | | | 79.00 | |
GF Total Operating Expenses (II) | | | 64 509.00 | |
GG - OPERATING RESULT (I - II) | | | -64 509.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 820 000.00 | |
GL Other interest and similar income | | | 16 573.00 | |
GM Reversals of provisions and transfers of expenses | | | 183 412.00 | |
GO Net income from sales of marketable securities | | | 18 133.00 | |
GP Total financial income (V) | | | 1 038 118.00 | |
GQ Financial allocations to depreciation and provisions | | | 112 835.00 | |
GT Net expenses on sales of marketable securities | | | 31 469.00 | |
GU Total financial expenses (VI) | | | 144 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 893 814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 829 305.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 038 118.00 | | | 1 038 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 813.00 | | | 208 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 829 305.00 | | | 829 305.00 |
| |
| 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 | 6 173 514.00 | | 8 272.00 | 6 173 514.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 165 693.00 | |
I4 DECREASES Grand Total | | | 6 181 786.00 | |
IO DECREASES Total including other intangible assets | | | 16 093.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 093.00 | | | 16 093.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 157 421.00 | | 8 272.00 | 6 157 421.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 093.00 | | | 16 093.00 |
PE DEPRECIATION Total including other intangible assets | 16 093.00 | | | 16 093.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 920.00 | | | 29 920.00 |
6X Other provisions for depreciation | 183 412.00 | 112 835.00 | 183 412.00 | 183 412.00 |
7B Total provisions for depreciation | 683 412.00 | 112 835.00 | 183 412.00 | 683 412.00 |
7C Grand total | 713 332.00 | 112 835.00 | 183 412.00 | 713 332.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 112 835.00 | 183 412.00 | |
| |
| 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 | 71 507.00 | 71 507.00 | | 71 507.00 |
UL Receivables related to investments | 415 773.00 | | | 415 773.00 |
VC Group and associates | 2 700 000.00 | | | 2 700 000.00 |
VI Group and Associates | 520.00 | 520.00 | | 520.00 |
VQ Other Taxes, Duties, and Similar Debts | 79.00 | 79.00 | | 79.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 115 773.00 | 2 700 000.00 | 415 773.00 | 3 115 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 106.00 | 72 106.00 | | 72 106.00 |
| |
| 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) | 24 765.00 | | | 24 765.00 |
ST Other accounts | 8 661.00 | | | 8 661.00 |
XQ Rental, rental and co-ownership charges | 2 203.00 | | | 2 203.00 |
YU External personnel | 28 800.00 | | | 28 800.00 |
YW Business tax | 79.00 | | | 79.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 79.00 | | | 79.00 |
ZE Dividends | 600 000.00 | | | 600 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 64 430.00 | | | 64 430.00 |
