| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 851 350.00 | | 1 851 350.00 | 1 851 350.00 |
CD Marketable securities | 400 539.00 | | 400 539.00 | 400 539.00 |
CF Cash and cash equivalents | 15 697.00 | | 15 697.00 | 15 697.00 |
CJ TOTAL (II) | 416 237.00 | | 416 237.00 | 416 237.00 |
CO Grand total (0 to V) | 2 267 587.00 | | 2 267 587.00 | 2 267 587.00 |
CU Other investments | 1 851 350.00 | | 1 851 350.00 | 1 851 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 845 050.00 | | | 1 845 050.00 |
DD Legal reserve (1) | 6 156.00 | | | 6 156.00 |
DG Other reserves | 116 956.00 | | | 116 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 286 281.00 | | | 286 281.00 |
DK Regulated provisions | 3 948.00 | | | 3 948.00 |
DL TOTAL (I) | 2 258 392.00 | | | 2 258 392.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 278.00 | | | 6 278.00 |
DX Trade payables and related accounts | 1 072.00 | | | 1 072.00 |
DY Tax and social security liabilities | 1 844.00 | | | 1 844.00 |
EC TOTAL (IV) | 9 194.00 | | | 9 194.00 |
EE Grand total (I to V) | 2 267 587.00 | | | 2 267 587.00 |
EG Accrued income and payables due within one year | 9 194.00 | | | 9 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 279.00 | |
FR Total operating income (I) | | | 279.00 | |
FW Other purchases and external expenses | | | 2 080.00 | |
GF Total Operating Expenses (II) | | | 2 080.00 | |
GG - OPERATING RESULT (I - II) | | | -1 800.00 | |
GK Income from other securities and fixed asset receivables | | | 290 900.00 | |
GL Other interest and similar income | | | 292.00 | |
GP Total financial income (V) | | | 291 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291 192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 289 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 266.00 | | | 1 266.00 |
HH Total exceptional expenses (VIII) | 1 266.00 | | | 1 266.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 266.00 | | | -1 266.00 |
HK Income tax | 1 844.00 | | | 1 844.00 |
HL TOTAL REVENUE (I + III + V + VII) | 291 471.00 | | | 291 471.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 190.00 | | | 5 190.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 286 281.00 | | | 286 281.00 |
| |
| 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 | 1 851 350.00 | | | 1 851 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 851 350.00 | |
I4 DECREASES Grand Total | | | 1 851 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 851 350.00 | | | 1 851 350.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 682.00 | 1 266.00 | | 2 682.00 |
7C Grand total | 2 682.00 | 1 266.00 | | 2 682.00 |
UJ - Exceptional | | 1 266.00 | | |
| |
| 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 | 1 072.00 | 1 072.00 | | 1 072.00 |
8E Income Taxes | 1 844.00 | 1 844.00 | | 1 844.00 |
VI Group and Associates | 6 278.00 | 6 278.00 | | 6 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 194.00 | 9 194.00 | | 9 194.00 |
| |
| 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) | 2 060.00 | | | 2 060.00 |
ST Other accounts | 20.00 | | | 20.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 080.00 | | | 2 080.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
