| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 160 775.00 | | 160 775.00 | 160 775.00 |
BJ TOTAL (I) | 1 907 856.00 | 729 838.00 | 1 178 018.00 | 1 907 856.00 |
CF Cash and cash equivalents | 63 972.00 | | 63 972.00 | 63 972.00 |
CJ TOTAL (II) | 63 972.00 | | 63 972.00 | 63 972.00 |
CO Grand total (0 to V) | 1 971 828.00 | 729 838.00 | 1 241 990.00 | 1 971 828.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 1 747 081.00 | 729 838.00 | 1 017 243.00 | 1 747 081.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 820 000.00 | 1 820 000.00 | | 1 820 000.00 |
DH Retained earnings | -680 156.00 | -714 709.00 | | -680 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 296.00 | 34 553.00 | | 8 296.00 |
DL TOTAL (I) | 1 148 140.00 | 1 139 844.00 | | 1 148 140.00 |
DU Loans and Debts from Credit Institutions (3) | 90 563.00 | 112 140.00 | | 90 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 491.00 | 88.00 | | 491.00 |
DX Trade payables and related accounts | 2 796.00 | 1 440.00 | | 2 796.00 |
EC TOTAL (IV) | 93 850.00 | 113 668.00 | | 93 850.00 |
EE Grand total (I to V) | 1 241 990.00 | 1 253 512.00 | | 1 241 990.00 |
EG Accrued income and payables due within one year | 25 098.00 | 23 105.00 | | 25 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 510.00 | |
FX Taxes, duties, and similar payments | | | 290.00 | |
GF Total Operating Expenses (II) | | | 6 800.00 | |
GG - OPERATING RESULT (I - II) | | | -6 800.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 200.00 | |
GP Total financial income (V) | | | 16 200.00 | |
GR Interest and similar expenses | | | 1 105.00 | |
GU Total financial expenses (VI) | | | 1 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 200.00 | 42 750.00 | | 16 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 904.00 | 8 197.00 | | 7 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 296.00 | 34 553.00 | | 8 296.00 |
| |
| 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 | 1 875 787.00 | | 42 000.00 | 1 875 787.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 931.00 | 1 907 856.00 | |
I4 DECREASES Grand Total | | 9 931.00 | 1 907 856.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 875 787.00 | | 42 000.00 | 1 875 787.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 729 838.00 | | | 729 838.00 |
7C Grand total | 729 838.00 | | | 729 838.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 796.00 | 2 796.00 | | 2 796.00 |
UL Receivables related to investments | 160 775.00 | | 160 775.00 | 160 775.00 |
VH Loans with a maturity of more than one year at origin | 90 563.00 | 21 811.00 | 68 752.00 | 90 563.00 |
VI Group and Associates | 491.00 | 491.00 | | 491.00 |
VK Loans repaid during the year | 21 577.00 | | | 21 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 775.00 | | 160 775.00 | 160 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 850.00 | 25 098.00 | 68 752.00 | 93 850.00 |
| |
| 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) | 2 842.00 | 3 016.00 | | 2 842.00 |
ST Other accounts | 2 227.00 | 2 200.00 | | 2 227.00 |
XQ Rental, rental and co-ownership charges | 1 440.00 | 1 440.00 | | 1 440.00 |
YW Business tax | 290.00 | 205.00 | | 290.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 290.00 | 205.00 | | 290.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 510.00 | 6 656.00 | | 6 510.00 |
