| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 144 779.00 | | 144 779.00 | 144 779.00 |
BJ TOTAL (I) | 672 879.00 | | 672 879.00 | 672 879.00 |
BZ Other receivables | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 113.00 | | 113.00 | 113.00 |
CO Grand total (0 to V) | 672 992.00 | | 672 992.00 | 672 992.00 |
CU Other investments | 528 100.00 | | 528 100.00 | 528 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 600.00 | | | 20 600.00 |
DB Share, merger, contribution premiums, etc. | 646 800.00 | | | 646 800.00 |
DH Retained earnings | -4 823.00 | | | -4 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79.00 | | | 79.00 |
DL TOTAL (I) | 662 656.00 | | | 662 656.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | | | 75.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 300.00 | | | 6 300.00 |
DX Trade payables and related accounts | 3 960.00 | | | 3 960.00 |
EC TOTAL (IV) | 10 335.00 | | | 10 335.00 |
EE Grand total (I to V) | 672 992.00 | | | 672 992.00 |
EG Accrued income and payables due within one year | 10 335.00 | | | 10 335.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 75.00 | | | 75.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 025.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 2 187.00 | |
GG - OPERATING RESULT (I - II) | | | -2 187.00 | |
GK Income from other securities and fixed asset receivables | | | 2 267.00 | |
GP Total financial income (V) | | | 2 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 267.00 | | | 2 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 187.00 | | | 2 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79.00 | | | 79.00 |
| |
| 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 | 670 612.00 | | 2 267.00 | 670 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 672 879.00 | |
I4 DECREASES Grand Total | | | 672 879.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 670 612.00 | | 2 267.00 | 670 612.00 |
| |
| 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 | 3 960.00 | 3 960.00 | | 3 960.00 |
UL Receivables related to investments | 144 779.00 | | | 144 779.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VI Group and Associates | 6 300.00 | 6 300.00 | | 6 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 113.00 | | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144 892.00 | 113.00 | 144 779.00 | 144 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 335.00 | 10 335.00 | | 10 335.00 |
| |
| 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) | 2 025.00 | | | 2 025.00 |
YW Business tax | 162.00 | | | 162.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 162.00 | | | 162.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 025.00 | | | 2 025.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
