| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 879.00 | | 2 879.00 | 2 879.00 |
BJ TOTAL (I) | 751 467.00 | | 751 467.00 | 751 467.00 |
BZ Other receivables | 162.00 | | 162.00 | 162.00 |
CF Cash and cash equivalents | 107 514.00 | | 107 514.00 | 107 514.00 |
CJ TOTAL (II) | 107 676.00 | | 107 676.00 | 107 676.00 |
CO Grand total (0 to V) | 859 143.00 | | 859 143.00 | 859 143.00 |
CP Shares due in less than one year | 2 879.00 | | | 2 879.00 |
CU Other investments | 748 588.00 | | 748 588.00 | 748 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 094.00 | | | 103 094.00 |
DL TOTAL (I) | 153 094.00 | | | 153 094.00 |
DU Loans and Debts from Credit Institutions (3) | 307 876.00 | | | 307 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 398 154.00 | | | 398 154.00 |
DY Tax and social security liabilities | 19.00 | | | 19.00 |
EC TOTAL (IV) | 706 049.00 | | | 706 049.00 |
EE Grand total (I to V) | 859 143.00 | | | 859 143.00 |
EG Accrued income and payables due within one year | 469 225.00 | | | 469 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 665.00 | | 1 665.00 | 1 665.00 |
FJ Net sales | 1 665.00 | | 1 665.00 | 1 665.00 |
FR Total operating income (I) | | | 1 665.00 | |
FW Other purchases and external expenses | | | 2 774.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 2 849.00 | |
GG - OPERATING RESULT (I - II) | | | -1 184.00 | |
GL Other interest and similar income | | | 112 745.00 | |
GP Total financial income (V) | | | 112 745.00 | |
GR Interest and similar expenses | | | 8 467.00 | |
GU Total financial expenses (VI) | | | 8 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 114 410.00 | | | 114 410.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 316.00 | | | 11 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 094.00 | | | 103 094.00 |
| |
| 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 | 777 361.00 | | 112 606.00 | 777 361.00 |
I3 DECREASES Total Financial Fixed Assets | | 138 500.00 | 751 467.00 | |
I4 DECREASES Grand Total | | 138 500.00 | 751 467.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 777 361.00 | | 112 606.00 | 777 361.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 2 879.00 | 2 879.00 | | 2 879.00 |
VB VAT | 162.00 | | | 162.00 |
VH Loans with a maturity of more than one year at origin | 307 876.00 | 71 053.00 | 236 824.00 | 307 876.00 |
VI Group and Associates | 398 154.00 | 398 154.00 | | 398 154.00 |
VK Loans repaid during the year | 69 335.00 | | | 69 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 041.00 | 3 041.00 | | 3 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 706 049.00 | 469 225.00 | 236 824.00 | 706 049.00 |
| |
| 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) | 841.00 | | | 841.00 |
ST Other accounts | 1 934.00 | | | 1 934.00 |
YW Business tax | 75.00 | | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75.00 | | | 75.00 |
YY Amount of VAT collected | 333.00 | | | 333.00 |
YZ Total deductible VAT on goods and services | 162.00 | | | 162.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 774.00 | | | 2 774.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
