| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 423 792.00 | | 423 792.00 | 423 792.00 |
BJ TOTAL (I) | 556 650.00 | | 556 650.00 | 556 650.00 |
BZ Other receivables | 32 755.00 | | 32 755.00 | 32 755.00 |
CD Marketable securities | 350 000.00 | 1 958.00 | 348 042.00 | 350 000.00 |
CF Cash and cash equivalents | 169 197.00 | | 169 197.00 | 169 197.00 |
CJ TOTAL (II) | 551 952.00 | 1 958.00 | 549 994.00 | 551 952.00 |
CO Grand total (0 to V) | 1 108 602.00 | 1 958.00 | 1 106 644.00 | 1 108 602.00 |
CU Other investments | 132 857.00 | | 132 857.00 | 132 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 800.00 | | | 22 800.00 |
DD Legal reserve (1) | 2 280.00 | | | 2 280.00 |
DG Other reserves | 1 031 351.00 | | | 1 031 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 556.00 | | | 8 556.00 |
DL TOTAL (I) | 1 064 987.00 | | | 1 064 987.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 560.00 | | | 41 560.00 |
DX Trade payables and related accounts | 96.00 | | | 96.00 |
EC TOTAL (IV) | 41 656.00 | | | 41 656.00 |
EE Grand total (I to V) | 1 106 644.00 | | | 1 106 644.00 |
EG Accrued income and payables due within one year | 41 656.00 | | | 41 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 775.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 2 921.00 | |
GG - OPERATING RESULT (I - II) | | | -2 921.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 195.00 | |
GL Other interest and similar income | | | 9 450.00 | |
GP Total financial income (V) | | | 13 645.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 958.00 | |
GR Interest and similar expenses | | | 210.00 | |
GU Total financial expenses (VI) | | | 2 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 645.00 | | | 13 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 089.00 | | | 5 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 556.00 | | | 8 556.00 |
| |
| 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 | 552 454.00 | | 4 195.00 | 552 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 556 650.00 | |
I4 DECREASES Grand Total | | | 556 650.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 552 454.00 | | 4 195.00 | 552 454.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 1 958.00 | | |
7B Total provisions for depreciation | | 1 958.00 | | |
7C Grand total | | 1 958.00 | | |
UG - Financial | | 1 958.00 | | |
| |
| 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 | 96.00 | 96.00 | | 96.00 |
UL Receivables related to investments | 423 792.00 | | | 423 792.00 |
VI Group and Associates | 41 560.00 | 41 560.00 | | 41 560.00 |
VM Income taxes | 32 755.00 | | | 32 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 456 547.00 | 32 755.00 | 423 792.00 | 456 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 656.00 | 41 656.00 | | 41 656.00 |
| |
| 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) | 2 162.00 | | | 2 162.00 |
ST Other accounts | 612.00 | | | 612.00 |
YW Business tax | 146.00 | | | 146.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146.00 | | | 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 775.00 | | | 2 775.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
