| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 274 659.00 | | 274 659.00 | 274 659.00 |
BJ TOTAL (I) | 294 659.00 | | 294 659.00 | 294 659.00 |
BZ Other receivables | 28 000.00 | | 28 000.00 | 28 000.00 |
CF Cash and cash equivalents | 23 572.00 | | 23 572.00 | 23 572.00 |
CJ TOTAL (II) | 51 572.00 | | 51 572.00 | 51 572.00 |
CO Grand total (0 to V) | 346 231.00 | | 346 231.00 | 346 231.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 17 801.00 | | | 17 801.00 |
DH Retained earnings | -2.00 | | | -2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 899.00 | | | 44 899.00 |
DL TOTAL (I) | 73 698.00 | | | 73 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 533.00 | | | 272 533.00 |
EC TOTAL (IV) | 272 533.00 | | | 272 533.00 |
EE Grand total (I to V) | 346 231.00 | | | 346 231.00 |
EG Accrued income and payables due within one year | 13 746.00 | | | 13 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 769.00 | |
GF Total Operating Expenses (II) | | | 2 769.00 | |
GG - OPERATING RESULT (I - II) | | | -2 769.00 | |
GL Other interest and similar income | | | 22 103.00 | |
GP Total financial income (V) | | | 22 103.00 | |
GR Interest and similar expenses | | | 3 957.00 | |
GU Total financial expenses (VI) | | | 3 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 51 972.00 | | | 51 972.00 |
HD Total exceptional income (VII) | 51 972.00 | | | 51 972.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 51 972.00 | | | 51 972.00 |
HK Income tax | 22 450.00 | | | 22 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 075.00 | | | 74 075.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 176.00 | | | 29 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 899.00 | | | 44 899.00 |
| |
| 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 | 291 356.00 | | 10 000.00 | 291 356.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 697.00 | 294 659.00 | |
I4 DECREASES Grand Total | | 6 697.00 | 294 659.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 291 356.00 | | 10 000.00 | 291 356.00 |
| |
| 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 | 274 659.00 | 14 261.00 | | 274 659.00 |
VC Group and associates | 28 000.00 | | | 28 000.00 |
VI Group and Associates | 272 533.00 | 13 746.00 | 51 799.00 | 272 533.00 |
VK Loans repaid during the year | 12 291.00 | | | 12 291.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 302 659.00 | 14 261.00 | 288 398.00 | 302 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 272 533.00 | 13 746.00 | 51 799.00 | 272 533.00 |
| |
| 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) | 2 724.00 | | | 2 724.00 |
ST Other accounts | 45.00 | | | 45.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 769.00 | | | 2 769.00 |
