| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 468 730.00 | | 468 730.00 | 468 730.00 |
BJ TOTAL (I) | 469 130.00 | | 469 130.00 | 469 130.00 |
BT Goods | 11 000.00 | | 11 000.00 | 11 000.00 |
CF Cash and cash equivalents | 4 050.00 | | 4 050.00 | 4 050.00 |
CJ TOTAL (II) | 15 050.00 | | 15 050.00 | 15 050.00 |
CO Grand total (0 to V) | 484 180.00 | | 484 180.00 | 484 180.00 |
CP Shares due in less than one year | 468 730.00 | | | 468 730.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 500.00 | 81 500.00 | | 81 500.00 |
DH Retained earnings | -150 965.00 | -153 630.00 | | -150 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 671.00 | 2 665.00 | | 128 671.00 |
DL TOTAL (I) | 59 206.00 | -69 465.00 | | 59 206.00 |
DU Loans and Debts from Credit Institutions (3) | 116.00 | 110.00 | | 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 424 008.00 | 295 005.00 | | 424 008.00 |
DX Trade payables and related accounts | 851.00 | 1 055.00 | | 851.00 |
EC TOTAL (IV) | 424 974.00 | 296 169.00 | | 424 974.00 |
EE Grand total (I to V) | 484 180.00 | 226 704.00 | | 484 180.00 |
EG Accrued income and payables due within one year | 424 974.00 | 296 169.00 | | 424 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 396.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GF Total Operating Expenses (II) | | | 4 579.00 | |
GG - OPERATING RESULT (I - II) | | | -4 579.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138 203.00 | |
GP Total financial income (V) | | | 138 203.00 | |
GR Interest and similar expenses | | | 4 952.00 | |
GU Total financial expenses (VI) | | | 4 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 128 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 13 096.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 138 203.00 | 24 481.00 | | 138 203.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 532.00 | 21 815.00 | | 9 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 671.00 | 2 665.00 | | 128 671.00 |
| |
| 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 | 214 547.00 | | 278 203.00 | 214 547.00 |
I3 DECREASES Total Financial Fixed Assets | | 23 619.00 | 469 130.00 | |
I4 DECREASES Grand Total | | 23 619.00 | 469 130.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 214 547.00 | | 278 203.00 | 214 547.00 |
| |
| 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 | 851.00 | 851.00 | | 851.00 |
UL Receivables related to investments | 468 730.00 | 468 730.00 | | 468 730.00 |
VG Loans with a maturity of up to one year at origin | 116.00 | 116.00 | | 116.00 |
VI Group and Associates | 424 008.00 | 424 008.00 | | 424 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 468 730.00 | 468 730.00 | | 468 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 424 974.00 | 424 974.00 | | 424 974.00 |
| |
| 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) | 1 655.00 | 1 893.00 | | 1 655.00 |
ST Other accounts | 581.00 | 439.00 | | 581.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 2 160.00 | | 2 160.00 |
YW Business tax | 183.00 | 181.00 | | 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 183.00 | 181.00 | | 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 396.00 | 4 492.00 | | 4 396.00 |
