| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 185.00 | 928.00 | 1 257.00 | 2 185.00 |
BB Receivables related to investments | 5 643 718.00 | | 5 643 718.00 | 5 643 718.00 |
BF Loans | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 7 368 006.00 | 928.00 | 7 367 078.00 | 7 368 006.00 |
BZ Other receivables | 8 136.00 | | 8 136.00 | 8 136.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 43 304.00 | | 43 304.00 | 43 304.00 |
CJ TOTAL (II) | 251 441.00 | | 251 441.00 | 251 441.00 |
CO Grand total (0 to V) | 7 619 446.00 | 928.00 | 7 618 518.00 | 7 619 446.00 |
CP Shares due in less than one year | 5 693 718.00 | | | 5 693 718.00 |
CU Other investments | 1 672 102.00 | | 1 672 102.00 | 1 672 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DD Legal reserve (1) | 150 000.00 | 150 000.00 | | 150 000.00 |
DG Other reserves | 4 383 052.00 | 3 943 348.00 | | 4 383 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 141.00 | 469 704.00 | | 69 141.00 |
DL TOTAL (I) | 6 102 193.00 | 6 063 052.00 | | 6 102 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 516 178.00 | 1 631 329.00 | | 1 516 178.00 |
DX Trade payables and related accounts | 148.00 | | | 148.00 |
DY Tax and social security liabilities | | 212 098.00 | | |
EC TOTAL (IV) | 1 516 325.00 | 1 843 427.00 | | 1 516 325.00 |
EE Grand total (I to V) | 7 618 518.00 | 7 906 478.00 | | 7 618 518.00 |
EG Accrued income and payables due within one year | 1 516 325.00 | 1 843 427.00 | | 1 516 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 177.00 | |
FR Total operating income (I) | | | 177.00 | |
FW Other purchases and external expenses | | | 5 338.00 | |
FX Taxes, duties, and similar payments | | | 768.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 3 169.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 556.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 831.00 | |
GG - OPERATING RESULT (I - II) | | | -9 654.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 81 251.00 | |
GO Net income from sales of marketable securities | | | 3 250.00 | |
GP Total financial income (V) | | | 84 501.00 | |
GR Interest and similar expenses | | | 15 866.00 | |
GU Total financial expenses (VI) | | | 15 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 169.00 | 3 024.00 | | 3 169.00 |
HK Income tax | -10 160.00 | 35 017.00 | | -10 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 678.00 | 520 687.00 | | 84 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 537.00 | 50 984.00 | | 15 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 141.00 | 469 704.00 | | 69 141.00 |
| |
| 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 | 7 660 770.00 | | 255 686.00 | 7 660 770.00 |
I3 DECREASES Total Financial Fixed Assets | | 548 450.00 | 7 365 820.00 | |
I4 DECREASES Grand Total | | 548 450.00 | 7 368 006.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 185.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 185.00 | | | 2 185.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 658 584.00 | | 255 686.00 | 7 658 584.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 372.00 | 556.00 | | 372.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 372.00 | 556.00 | | 372.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 516 178.00 | 1 516 178.00 | | 1 516 178.00 |
8B Suppliers and Related Accounts | 148.00 | 148.00 | | 148.00 |
UL Receivables related to investments | 5 643 718.00 | 5 643 718.00 | | 5 643 718.00 |
UP Loans | 50 000.00 | 50 000.00 | | 50 000.00 |
VB VAT | 158.00 | | | 158.00 |
VC Group and associates | 289.00 | | | 289.00 |
VM Income taxes | 7 542.00 | | | 7 542.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 148.00 | | | 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 701 855.00 | 5 701 855.00 | | 5 701 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 516 325.00 | 1 516 325.00 | | 1 516 325.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | | 5 610.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 54.00 | 114.00 | | 54.00 |
ST Other accounts | 5 283.00 | 1 176.00 | | 5 283.00 |
YW Business tax | 768.00 | 764.00 | | 768.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 768.00 | 6 374.00 | | 768.00 |
YY Amount of VAT collected | | 11 000.00 | | |
YZ Total deductible VAT on goods and services | | 161.00 | | |
ZE Dividends | 30 000.00 | | | 30 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 338.00 | 1 290.00 | | 5 338.00 |
