| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 521.00 | | 5 521.00 | 5 521.00 |
BJ TOTAL (I) | 1 153 739.00 | | 1 153 739.00 | 1 153 739.00 |
BZ Other receivables | 15 856.00 | | 15 856.00 | 15 856.00 |
CD Marketable securities | 71 080.00 | | 71 080.00 | 71 080.00 |
CF Cash and cash equivalents | 12 159.00 | | 12 159.00 | 12 159.00 |
CJ TOTAL (II) | 99 095.00 | | 99 095.00 | 99 095.00 |
CO Grand total (0 to V) | 1 252 834.00 | | 1 252 834.00 | 1 252 834.00 |
CU Other investments | 1 148 218.00 | | 1 148 218.00 | 1 148 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | | | 240 000.00 |
DD Legal reserve (1) | 24 000.00 | | | 24 000.00 |
DG Other reserves | 912 430.00 | | | 912 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 561.00 | | | 17 561.00 |
DL TOTAL (I) | 1 193 991.00 | | | 1 193 991.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 530.00 | | | 55 530.00 |
DX Trade payables and related accounts | 3 310.00 | | | 3 310.00 |
EA Other liabilities | 3.00 | | | 3.00 |
EC TOTAL (IV) | 58 843.00 | | | 58 843.00 |
EE Grand total (I to V) | 1 252 834.00 | | | 1 252 834.00 |
EG Accrued income and payables due within one year | 58 843.00 | | | 58 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 835.00 | |
GF Total Operating Expenses (II) | | | 3 836.00 | |
GG - OPERATING RESULT (I - II) | | | -3 836.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 984.00 | |
GL Other interest and similar income | | | 691.00 | |
GP Total financial income (V) | | | 20 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 90.00 | | | 90.00 |
HB Exceptional income from capital transactions | 16.00 | | | 16.00 |
HD Total exceptional income (VII) | 106.00 | | | 106.00 |
HE Exceptional expenses on management operations | 24.00 | | | 24.00 |
HF Exceptional expenses on capital transactions | 459.00 | | | 459.00 |
HH Total exceptional expenses (VIII) | 483.00 | | | 483.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -377.00 | | | -377.00 |
HK Income tax | -1 099.00 | | | -1 099.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 781.00 | | | 20 781.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 220.00 | | | 3 220.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 561.00 | | | 17 561.00 |
| |
| 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 | 1 152 964.00 | | 1 235.00 | 1 152 964.00 |
I3 DECREASES Total Financial Fixed Assets | | 459.00 | 1 153 739.00 | |
I4 DECREASES Grand Total | | 459.00 | 1 153 739.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 152 964.00 | | 1 235.00 | 1 152 964.00 |
| |
| 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 | 3 310.00 | 3 310.00 | | 3 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3.00 | 3.00 | | 3.00 |
UL Receivables related to investments | 5 521.00 | | | 5 521.00 |
VI Group and Associates | 55 530.00 | 55 530.00 | | 55 530.00 |
VM Income taxes | 15 856.00 | | | 15 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 377.00 | 15 856.00 | 5 521.00 | 21 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 843.00 | 58 843.00 | | 58 843.00 |
| |
| 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) | 3 835.00 | | | 3 835.00 |
ZE Dividends | 20 000.00 | | | 20 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 835.00 | | | 3 835.00 |
