| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 467 715.00 | | 467 715.00 | 467 715.00 |
BJ TOTAL (I) | 984 509.00 | | 984 509.00 | 984 509.00 |
CF Cash and cash equivalents | 1 327.00 | | 1 327.00 | 1 327.00 |
CJ TOTAL (II) | 1 327.00 | | 1 327.00 | 1 327.00 |
CO Grand total (0 to V) | 985 836.00 | | 985 836.00 | 985 836.00 |
CU Other investments | 516 794.00 | | 516 794.00 | 516 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -2 650.00 | | | -2 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 600.00 | | | 600.00 |
DL TOTAL (I) | -1 050.00 | | | -1 050.00 |
DV Miscellaneous Loans and Financial Debts (4) | 986 500.00 | | | 986 500.00 |
DX Trade payables and related accounts | 386.00 | | | 386.00 |
EC TOTAL (IV) | 986 886.00 | | | 986 886.00 |
EE Grand total (I to V) | 985 836.00 | | | 985 836.00 |
EG Accrued income and payables due within one year | 986 886.00 | | | 986 886.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 772.00 | |
FX Taxes, duties, and similar payments | | | 94.00 | |
GF Total Operating Expenses (II) | | | 866.00 | |
GG - OPERATING RESULT (I - II) | | | -866.00 | |
GR Interest and similar expenses | | | 154.00 | |
GU Total financial expenses (VI) | | | 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 620.00 | | | 1 620.00 |
HD Total exceptional income (VII) | 1 620.00 | | | 1 620.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 620.00 | | | 1 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 620.00 | | | 1 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 020.00 | | | 1 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 600.00 | | | 600.00 |
| |
| 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 | 405 104.00 | | 579 405.00 | 405 104.00 |
I3 DECREASES Total Financial Fixed Assets | | | 984 509.00 | |
I4 DECREASES Grand Total | | | 984 509.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 405 104.00 | | 579 405.00 | 405 104.00 |
| |
| 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 | 386.00 | 386.00 | | 386.00 |
UL Receivables related to investments | 467 715.00 | | | 467 715.00 |
VI Group and Associates | 986 500.00 | 986 500.00 | | 986 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 467 715.00 | | 467 715.00 | 467 715.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 986 886.00 | 986 886.00 | | 986 886.00 |
| |
| 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) | 772.00 | | | 772.00 |
YW Business tax | 94.00 | | | 94.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 94.00 | | | 94.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 772.00 | | | 772.00 |
