| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 38.00 | | 38.00 | 38.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 496 538.00 | | 496 538.00 | 496 538.00 |
BZ Other receivables | 68 577.00 | | 68 577.00 | 68 577.00 |
CD Marketable securities | 4 620.00 | | 4 620.00 | 4 620.00 |
CF Cash and cash equivalents | 12 000.00 | | 12 000.00 | 12 000.00 |
CJ TOTAL (II) | 85 197.00 | | 85 197.00 | 85 197.00 |
CO Grand total (0 to V) | 581 735.00 | | 581 735.00 | 581 735.00 |
CP Shares due in less than one year | 2 250.00 | | | 2 250.00 |
CU Other investments | 494 250.00 | | 494 250.00 | 494 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 464 982.00 | 409 367.00 | | 464 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 210.00 | 55 615.00 | | 57 210.00 |
DK Regulated provisions | 14 414.00 | 14 414.00 | | 14 414.00 |
DL TOTAL (I) | 547 605.00 | 490 396.00 | | 547 605.00 |
DU Loans and Debts from Credit Institutions (3) | | 40 032.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 33 217.00 | 40 000.00 | | 33 217.00 |
DX Trade payables and related accounts | 913.00 | 896.00 | | 913.00 |
DY Tax and social security liabilities | | 2 372.00 | | |
EA Other liabilities | | 6.00 | | |
EC TOTAL (IV) | 34 130.00 | 83 306.00 | | 34 130.00 |
EE Grand total (I to V) | 581 735.00 | 573 701.00 | | 581 735.00 |
EG Accrued income and payables due within one year | 34 130.00 | 83 306.00 | | 34 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 515.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 1 735.00 | |
GG - OPERATING RESULT (I - II) | | | -1 735.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 979.00 | |
GP Total financial income (V) | | | 59 979.00 | |
GR Interest and similar expenses | | | 1 877.00 | |
GU Total financial expenses (VI) | | | 1 877.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 367.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -843.00 | -1 883.00 | | -843.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 979.00 | 59 979.00 | | 59 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 769.00 | 4 364.00 | | 2 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 210.00 | 55 615.00 | | 57 210.00 |
| |
| 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 | 496 538.00 | | | 496 538.00 |
I3 DECREASES Total Financial Fixed Assets | | | 496 538.00 | |
I4 DECREASES Grand Total | | | 496 538.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 496 538.00 | | | 496 538.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 414.00 | | | 14 414.00 |
7C Grand total | 14 414.00 | | | 14 414.00 |
| |
| 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 | 913.00 | 913.00 | | 913.00 |
UT Other financial assets | 2 250.00 | 2 250.00 | | 2 250.00 |
VI Group and Associates | 33 217.00 | 33 217.00 | | 33 217.00 |
VK Loans repaid during the year | 40 028.00 | | | 40 028.00 |
VM Income taxes | 7 047.00 | 7 047.00 | | 7 047.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 61 530.00 | 61 530.00 | | 61 530.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 827.00 | 70 827.00 | | 70 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 130.00 | 34 130.00 | | 34 130.00 |
| |
| 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) | 1 282.00 | 1 211.00 | | 1 282.00 |
ST Other accounts | 185.00 | 169.00 | | 185.00 |
YT Subcontracting | 48.00 | 48.00 | | 48.00 |
YW Business tax | 220.00 | 216.00 | | 220.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 220.00 | 216.00 | | 220.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 515.00 | 1 428.00 | | 1 515.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
