| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 205.00 | | 4 205.00 | 4 205.00 |
BJ TOTAL (I) | 138 121.00 | | 138 121.00 | 138 121.00 |
CF Cash and cash equivalents | 864.00 | | 864.00 | 864.00 |
CJ TOTAL (II) | 864.00 | | 864.00 | 864.00 |
CO Grand total (0 to V) | 138 985.00 | | 138 985.00 | 138 985.00 |
CP Shares due in less than one year | 4 205.00 | | | 4 205.00 |
CU Other investments | 133 916.00 | | 133 916.00 | 133 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 96 532.00 | 96 532.00 | | 96 532.00 |
DH Retained earnings | 20 353.00 | 22 360.00 | | 20 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 961.00 | -2 007.00 | | 961.00 |
DL TOTAL (I) | 126 230.00 | 125 270.00 | | 126 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 955.00 | 7 950.00 | | 11 955.00 |
DX Trade payables and related accounts | 800.00 | 777.00 | | 800.00 |
EC TOTAL (IV) | 12 755.00 | 8 727.00 | | 12 755.00 |
EE Grand total (I to V) | 138 985.00 | 133 997.00 | | 138 985.00 |
EG Accrued income and payables due within one year | 12 755.00 | 8 727.00 | | 12 755.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 082.00 | |
GF Total Operating Expenses (II) | | | 3 082.00 | |
GG - OPERATING RESULT (I - II) | | | -3 082.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 205.00 | |
GP Total financial income (V) | | | 4 205.00 | |
GR Interest and similar expenses | | | 162.00 | |
GU Total financial expenses (VI) | | | 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 205.00 | | | 4 205.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 244.00 | 2 007.00 | | 3 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 961.00 | -2 007.00 | | 961.00 |
| |
| 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 | 133 686.00 | | 4 435.00 | 133 686.00 |
I3 DECREASES Total Financial Fixed Assets | | | 138 121.00 | |
I4 DECREASES Grand Total | | | 138 121.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 133 686.00 | | 4 435.00 | 133 686.00 |
| |
| 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 | 800.00 | 800.00 | | 800.00 |
UL Receivables related to investments | 4 205.00 | 4 205.00 | | 4 205.00 |
VI Group and Associates | 11 955.00 | 11 955.00 | | 11 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 205.00 | 4 205.00 | | 4 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 755.00 | 12 755.00 | | 12 755.00 |
| |
| 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) | 2 926.00 | 1 669.00 | | 2 926.00 |
ST Other accounts | 156.00 | 155.00 | | 156.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 082.00 | 1 824.00 | | 3 082.00 |
