| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 328 325.00 | | 2 328 325.00 | 2 328 325.00 |
BD Other fixed assets | 290 000.00 | | 290 000.00 | 290 000.00 |
BJ TOTAL (I) | 5 112 617.00 | | 5 112 617.00 | 5 112 617.00 |
BX Customers and related accounts | 99 120.00 | | 99 120.00 | 99 120.00 |
BZ Other receivables | 16 005.00 | | 16 005.00 | 16 005.00 |
CF Cash and cash equivalents | 30 833.00 | | 30 833.00 | 30 833.00 |
CH Prepaid expenses | 74.00 | | 74.00 | 74.00 |
CJ TOTAL (II) | 146 032.00 | | 146 032.00 | 146 032.00 |
CO Grand total (0 to V) | 5 258 649.00 | | 5 258 649.00 | 5 258 649.00 |
CP Shares due in less than one year | 2 328 325.00 | | | 2 328 325.00 |
CU Other investments | 2 494 292.00 | | 2 494 292.00 | 2 494 292.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 490 000.00 | | | 2 490 000.00 |
DD Legal reserve (1) | 138 712.00 | | | 138 712.00 |
DG Other reserves | 1 147 495.00 | | | 1 147 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 493 560.00 | | | 493 560.00 |
DL TOTAL (I) | 4 269 767.00 | | | 4 269 767.00 |
DU Loans and Debts from Credit Institutions (3) | 232 706.00 | | | 232 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 714 110.00 | | | 714 110.00 |
DY Tax and social security liabilities | 38 672.00 | | | 38 672.00 |
EB Prepaid income (2) | 3 394.00 | | | 3 394.00 |
EC TOTAL (IV) | 988 882.00 | | | 988 882.00 |
EE Grand total (I to V) | 5 258 649.00 | | | 5 258 649.00 |
EG Accrued income and payables due within one year | 116 648.00 | | | 116 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 605.00 | | 193 605.00 | 193 605.00 |
FJ Net sales | 193 605.00 | | 193 605.00 | 193 605.00 |
FR Total operating income (I) | | | 193 605.00 | |
FW Other purchases and external expenses | | | 2 795.00 | |
FX Taxes, duties, and similar payments | | | 15 345.00 | |
FY Salaries and Wages | | | 100 000.00 | |
FZ Social Security Contributions | | | 50 054.00 | |
GF Total Operating Expenses (II) | | | 168 194.00 | |
GG - OPERATING RESULT (I - II) | | | 25 411.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 453 991.00 | |
GL Other interest and similar income | | | 31 864.00 | |
GP Total financial income (V) | | | 485 855.00 | |
GR Interest and similar expenses | | | 17 707.00 | |
GU Total financial expenses (VI) | | | 17 707.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 468 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 493 559.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 50 315.00 | | | 50 315.00 |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 679 461.00 | | | 679 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 901.00 | | | 185 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 493 560.00 | | | 493 560.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 3 875.00 | 3 875.00 | | 3 875.00 |
8L Deferred income | 3 394.00 | 3 394.00 | | 3 394.00 |
UL Receivables related to investments | 2 328 325.00 | 2 328 325.00 | | 2 328 325.00 |
UX Other trade receivables | 99 120.00 | 99 120.00 | | 99 120.00 |
VH Loans with a maturity of more than one year at origin | 232 706.00 | 20 473.00 | 212 233.00 | 232 706.00 |
VI Group and Associates | 714 110.00 | 714 110.00 | | 714 110.00 |
VK Loans repaid during the year | 19 428.00 | | | 19 428.00 |
VM Income taxes | 16 005.00 | 16 005.00 | | 16 005.00 |
VQ Other Taxes, Duties, and Similar Debts | 311.00 | 311.00 | | 311.00 |
VS Prepaid expenses | 74.00 | 74.00 | | 74.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 443 524.00 | 2 443 524.00 | | 2 443 524.00 |
VW VAT | 34 486.00 | 34 486.00 | | 34 486.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 988 882.00 | 776 648.00 | 212 233.00 | 988 882.00 |
| |
| 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 | 14 926.00 | | | 14 926.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 177.00 | | | 2 177.00 |
ST Other accounts | 618.00 | | | 618.00 |
YW Business tax | 419.00 | | | 419.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 345.00 | | | 15 345.00 |
ZE Dividends | 270 000.00 | | | 270 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 795.00 | | | 2 795.00 |
