| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 040.00 | 5 040.00 | | 5 040.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 2 405 951.00 | 5 040.00 | 2 400 911.00 | 2 405 951.00 |
BZ Other receivables | 48 156.00 | | 48 156.00 | 48 156.00 |
CF Cash and cash equivalents | 298.00 | | 298.00 | 298.00 |
CH Prepaid expenses | 591.00 | | 591.00 | 591.00 |
CJ TOTAL (II) | 49 045.00 | | 49 045.00 | 49 045.00 |
CO Grand total (0 to V) | 2 454 996.00 | 5 040.00 | 2 449 956.00 | 2 454 996.00 |
CU Other investments | 2 400 911.00 | | 2 400 911.00 | 2 400 911.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 020.00 | 400 020.00 | | 400 020.00 |
DD Legal reserve (1) | 38 070.00 | 32 013.00 | | 38 070.00 |
DG Other reserves | 637 803.00 | 522 731.00 | | 637 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 649.00 | 121 130.00 | | 143 649.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 1 224 543.00 | 1 080 893.00 | | 1 224 543.00 |
DU Loans and Debts from Credit Institutions (3) | 1 142 127.00 | 835 548.00 | | 1 142 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 196.00 | 35 265.00 | | 78 196.00 |
DX Trade payables and related accounts | 5 091.00 | 5 088.00 | | 5 091.00 |
EA Other liabilities | | 484 505.00 | | |
EC TOTAL (IV) | 1 225 413.00 | 1 360 406.00 | | 1 225 413.00 |
EE Grand total (I to V) | 2 449 956.00 | 2 441 299.00 | | 2 449 956.00 |
EG Accrued income and payables due within one year | 253 227.00 | 674 684.00 | | 253 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 15 428.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 928.00 | |
GG - OPERATING RESULT (I - II) | | | -15 928.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 163 918.00 | |
GP Total financial income (V) | | | 163 918.00 | |
GR Interest and similar expenses | | | 13 620.00 | |
GU Total financial expenses (VI) | | | 13 620.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 966.00 | | |
HD Total exceptional income (VII) | | 6 966.00 | | |
HE Exceptional expenses on management operations | 36.00 | | | 36.00 |
HG Exceptional depreciation and provisions | | 14.00 | | |
HH Total exceptional expenses (VIII) | 36.00 | 14.00 | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36.00 | 6 952.00 | | -36.00 |
HK Income tax | -9 315.00 | -19 309.00 | | -9 315.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 919.00 | 161 806.00 | | 163 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 269.00 | 40 676.00 | | 20 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 649.00 | 121 130.00 | | 143 649.00 |
| |
| 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 | 2 405 951.00 | | | 2 405 951.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 040.00 | | | 5 040.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400 911.00 | |
I4 DECREASES Grand Total | | | 2 405 951.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 040.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 400 911.00 | | | 2 400 911.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 040.00 | | | 5 040.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 040.00 | | | 5 040.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 15 928.00 | 15 928.00 | | 15 928.00 |
8B Suppliers and Related Accounts | 5 091.00 | 5 091.00 | | 5 091.00 |
VG Loans with a maturity of up to one year at origin | 2 741.00 | 2 741.00 | | 2 741.00 |
VH Loans with a maturity of more than one year at origin | 1 139 386.00 | 167 199.00 | 674 099.00 | 1 139 386.00 |
VI Group and Associates | 62 268.00 | 62 268.00 | | 62 268.00 |
VJ Loans taken out during the year | 470 000.00 | | | 470 000.00 |
VK Loans repaid during the year | 155 614.00 | | | 155 614.00 |
VM Income taxes | 48 156.00 | | | 48 156.00 |
VS Prepaid expenses | 591.00 | | | 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 747.00 | 48 747.00 | | 48 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 225 414.00 | 253 227.00 | 674 099.00 | 1 225 414.00 |
| |
| 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 | 500.00 | | | 500.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 872.00 | 5 044.00 | | 6 872.00 |
ST Other accounts | 8 556.00 | 7 876.00 | | 8 556.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 500.00 | | | 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 428.00 | 12 920.00 | | 15 428.00 |
