| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 500.00 | | 8 500.00 | 8 500.00 |
BD Other fixed assets | 5 460.00 | | 5 460.00 | 5 460.00 |
BJ TOTAL (I) | 2 025 352.00 | | 2 025 352.00 | 2 025 352.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 30 415.00 | | 30 415.00 | 30 415.00 |
CJ TOTAL (II) | 50 415.00 | | 50 415.00 | 50 415.00 |
CO Grand total (0 to V) | 2 075 767.00 | | 2 075 767.00 | 2 075 767.00 |
CP Shares due in less than one year | 8 500.00 | | | 8 500.00 |
CU Other investments | 2 011 392.00 | | 2 011 392.00 | 2 011 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 502 098.00 | 502 098.00 | | 502 098.00 |
DD Legal reserve (1) | 50 210.00 | 50 210.00 | | 50 210.00 |
DG Other reserves | 1 064 195.00 | 897 603.00 | | 1 064 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 121.00 | 166 592.00 | | 111 121.00 |
DL TOTAL (I) | 1 727 623.00 | 1 616 502.00 | | 1 727 623.00 |
DU Loans and Debts from Credit Institutions (3) | 345 577.00 | 429 634.00 | | 345 577.00 |
DX Trade payables and related accounts | 2 490.00 | 3 468.00 | | 2 490.00 |
DY Tax and social security liabilities | 77.00 | 80.00 | | 77.00 |
EC TOTAL (IV) | 348 144.00 | 433 182.00 | | 348 144.00 |
EE Grand total (I to V) | 2 075 767.00 | 2 049 685.00 | | 2 075 767.00 |
EG Accrued income and payables due within one year | 87 987.00 | 433 182.00 | | 87 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 290.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GF Total Operating Expenses (II) | | | 4 439.00 | |
GG - OPERATING RESULT (I - II) | | | -4 439.00 | |
GK Income from other securities and fixed asset receivables | | | 119 904.00 | |
GL Other interest and similar income | | | 232.00 | |
GP Total financial income (V) | | | 120 136.00 | |
GR Interest and similar expenses | | | 4 577.00 | |
GU Total financial expenses (VI) | | | 4 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 559.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 136.00 | 180 040.00 | | 120 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 016.00 | 13 448.00 | | 9 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 121.00 | 166 592.00 | | 111 121.00 |
| |
| 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 | 2 016 852.00 | | | 2 016 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 016 852.00 | |
I4 DECREASES Grand Total | | | 2 016 852.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 016 852.00 | | | 2 016 852.00 |
| |
| 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 | 2 490.00 | 2 490.00 | | 2 490.00 |
UL Receivables related to investments | 8 500.00 | 8 500.00 | | 8 500.00 |
VG Loans with a maturity of up to one year at origin | 580.00 | 580.00 | | 580.00 |
VH Loans with a maturity of more than one year at origin | 344 997.00 | 84 840.00 | 260 157.00 | 344 997.00 |
VK Loans repaid during the year | 83 916.00 | | | 83 916.00 |
VQ Other Taxes, Duties, and Similar Debts | 77.00 | 77.00 | | 77.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 500.00 | 8 500.00 | | 8 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 348 144.00 | 87 987.00 | 260 157.00 | 348 144.00 |
| |
| 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 | | 150.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 543.00 | 3 444.00 | | 2 543.00 |
ST Other accounts | 1 747.00 | 2 380.00 | | 1 747.00 |
YW Business tax | 149.00 | 154.00 | | 149.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 149.00 | 304.00 | | 149.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 290.00 | 5 824.00 | | 4 290.00 |
