| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 13 500.00 | | 13 500.00 | 13 500.00 |
BJ TOTAL (I) | 925 142.00 | | 925 142.00 | 925 142.00 |
CD Marketable securities | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 1 461.00 | | 1 461.00 | 1 461.00 |
CJ TOTAL (II) | 3 461.00 | | 3 461.00 | 3 461.00 |
CO Grand total (0 to V) | 928 604.00 | | 928 604.00 | 928 604.00 |
CU Other investments | 911 642.00 | | 911 642.00 | 911 642.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 296 156.00 | | | 296 156.00 |
DD Legal reserve (1) | 29 615.00 | | | 29 615.00 |
DG Other reserves | 482 575.00 | | | 482 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 783.00 | | | 37 783.00 |
DK Regulated provisions | 240.00 | | | 240.00 |
DL TOTAL (I) | 846 372.00 | | | 846 372.00 |
DU Loans and Debts from Credit Institutions (3) | 69 195.00 | | | 69 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 500.00 | | | 12 500.00 |
DX Trade payables and related accounts | 536.00 | | | 536.00 |
EC TOTAL (IV) | 82 232.00 | | | 82 232.00 |
EE Grand total (I to V) | 928 604.00 | | | 928 604.00 |
EG Accrued income and payables due within one year | 35 032.00 | | | 35 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 417.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 1 563.00 | |
GG - OPERATING RESULT (I - II) | | | -1 563.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 053.00 | |
GL Other interest and similar income | | | 65.00 | |
GP Total financial income (V) | | | 35 119.00 | |
GR Interest and similar expenses | | | 2 260.00 | |
GU Total financial expenses (VI) | | | 2 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 6 551.00 | | | 6 551.00 |
HD Total exceptional income (VII) | 6 551.00 | | | 6 551.00 |
HG Exceptional depreciation and provisions | 62.00 | | | 62.00 |
HH Total exceptional expenses (VIII) | 62.00 | | | 62.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 488.00 | | | 6 488.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 670.00 | | | 41 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 886.00 | | | 3 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 783.00 | | | 37 783.00 |
| |
| 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 | 920 142.00 | | 5 000.00 | 920 142.00 |
I3 DECREASES Total Financial Fixed Assets | | | 925 142.00 | |
I4 DECREASES Grand Total | | | 925 142.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 920 142.00 | | 5 000.00 | 920 142.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 177.00 | 62.00 | | 177.00 |
5Z Total provisions for risks and expenses | 6 551.00 | | 6 551.00 | 6 551.00 |
7C Grand total | 6 728.00 | 62.00 | 6 551.00 | 6 728.00 |
UJ - Exceptional | | 62.00 | 6 551.00 | |
| |
| 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 | 536.00 | 536.00 | | 536.00 |
UL Receivables related to investments | 13 500.00 | | | 13 500.00 |
VH Loans with a maturity of more than one year at origin | 69 195.00 | 34 495.00 | 34 700.00 | 69 195.00 |
VI Group and Associates | 12 500.00 | | 12 500.00 | 12 500.00 |
VJ Loans taken out during the year | 32 976.00 | | | 32 976.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 500.00 | | 13 500.00 | 13 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 232.00 | 35 032.00 | 47 200.00 | 82 232.00 |
| |
| 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 | 146.00 | | | 146.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 634.00 | | | 634.00 |
ST Other accounts | 720.00 | | | 720.00 |
XQ Rental, rental and co-ownership charges | 62.00 | | | 62.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146.00 | | | 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 417.00 | | | 1 417.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
