| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 444.00 | 934.00 | 510.00 | 1 444.00 |
BB Receivables related to investments | 1 171 302.00 | 1 171 302.00 | | 1 171 302.00 |
BJ TOTAL (I) | 1 174 231.00 | 1 173 721.00 | 510.00 | 1 174 231.00 |
BX Customers and related accounts | 31 459.00 | | 31 459.00 | 31 459.00 |
BZ Other receivables | 110 472.00 | | 110 472.00 | 110 472.00 |
CD Marketable securities | 3 636 371.00 | 3 636 371.00 | | 3 636 371.00 |
CF Cash and cash equivalents | -1 449.00 | | -1 449.00 | -1 449.00 |
CJ TOTAL (II) | 3 776 853.00 | 3 636 371.00 | 140 482.00 | 3 776 853.00 |
CO Grand total (0 to V) | 4 951 084.00 | 4 810 092.00 | 140 992.00 | 4 951 084.00 |
CU Other investments | 1 485.00 | 1 485.00 | | 1 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 675.00 | 37 675.00 | | 37 675.00 |
DD Legal reserve (1) | 3 767.00 | 3 767.00 | | 3 767.00 |
DH Retained earnings | 6 709.00 | -36 907.00 | | 6 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 766.00 | 43 616.00 | | 25 766.00 |
DL TOTAL (I) | 73 917.00 | 48 151.00 | | 73 917.00 |
DX Trade payables and related accounts | 3 063.00 | 4 597.00 | | 3 063.00 |
DY Tax and social security liabilities | 6 161.00 | | | 6 161.00 |
EA Other liabilities | 57 852.00 | 57 518.00 | | 57 852.00 |
EC TOTAL (IV) | 67 075.00 | 62 115.00 | | 67 075.00 |
EE Grand total (I to V) | 140 992.00 | 110 266.00 | | 140 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | | 36 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | | 36 000.00 | 36 000.00 |
FQ Other income | | | 3 799.00 | |
FR Total operating income (I) | | | 39 799.00 | |
FW Other purchases and external expenses | | | 13 693.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 340.00 | |
GF Total Operating Expenses (II) | | | 14 033.00 | |
GG - OPERATING RESULT (I - II) | | | 25 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 799.00 | 127 369.00 | | 39 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 033.00 | 83 753.00 | | 14 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 766.00 | 43 616.00 | | 25 766.00 |
| |
| 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 | 1 174 231.00 | | | 1 174 231.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 172 787.00 | |
I4 DECREASES Grand Total | | | 1 174 231.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 444.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 444.00 | | | 1 444.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 172 787.00 | | | 1 172 787.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 594.00 | 340.00 | | 594.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 594.00 | 340.00 | | 594.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 3 636 371.00 | | | 3 636 371.00 |
7B Total provisions for depreciation | 4 809 158.00 | | | 4 809 158.00 |
7C Grand total | 4 809 158.00 | | | 4 809 158.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 063.00 | 3 063.00 | | 3 063.00 |
UX Other trade receivables | 31 459.00 | | | 31 459.00 |
VB VAT | 1 680.00 | | | 1 680.00 |
VI Group and Associates | 57 852.00 | 57 852.00 | | 57 852.00 |
VM Income taxes | 108 792.00 | | | 108 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 931.00 | 141 931.00 | | 141 931.00 |
VW VAT | 6 160.00 | 6 160.00 | | 6 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 075.00 | 67 075.00 | | 67 075.00 |
| |
| 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) | 8 853.00 | | | 8 853.00 |
ST Other accounts | 4 840.00 | | | 4 840.00 |
YY Amount of VAT collected | 7 960.00 | | | 7 960.00 |
YZ Total deductible VAT on goods and services | 2 191.00 | | | 2 191.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 693.00 | | | 13 693.00 |
