| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 948.00 | 4 931.00 | 8 017.00 | 12 948.00 |
BB Receivables related to investments | 252 037.00 | | 252 037.00 | 252 037.00 |
BD Other fixed assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BH Other financial assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 280 939.00 | 4 931.00 | 276 008.00 | 280 939.00 |
BZ Other receivables | 5 570.00 | | 5 570.00 | 5 570.00 |
CD Marketable securities | 329 024.00 | | 329 024.00 | 329 024.00 |
CF Cash and cash equivalents | 5 381.00 | | 5 381.00 | 5 381.00 |
CJ TOTAL (II) | 339 976.00 | | 339 976.00 | 339 976.00 |
CO Grand total (0 to V) | 620 914.00 | 4 931.00 | 615 984.00 | 620 914.00 |
CU Other investments | 14 844.00 | | 14 844.00 | 14 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 15 987.00 | 15 986.00 | | 15 987.00 |
DF Regulated reserves (1) | 10 931.00 | 10 931.00 | | 10 931.00 |
DG Other reserves | 280 708.00 | 280 708.00 | | 280 708.00 |
DH Retained earnings | 232 905.00 | 214 669.00 | | 232 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 615.00 | 18 235.00 | | -1 615.00 |
DL TOTAL (I) | 546 538.00 | 548 153.00 | | 546 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 192.00 | 58 892.00 | | 68 192.00 |
DX Trade payables and related accounts | 1 071.00 | 431.00 | | 1 071.00 |
DY Tax and social security liabilities | 182.00 | 153.00 | | 182.00 |
EC TOTAL (IV) | 69 445.00 | 59 476.00 | | 69 445.00 |
EE Grand total (I to V) | 615 984.00 | 607 630.00 | | 615 984.00 |
EF Of which regulated reserve for long-term capital gains | 10 931.00 | | | 10 931.00 |
EG Accrued income and payables due within one year | 69 445.00 | 59 476.00 | | 69 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 205.00 | |
FX Taxes, duties, and similar payments | | | 364.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 374.00 | |
GF Total Operating Expenses (II) | | | 10 944.00 | |
GG - OPERATING RESULT (I - II) | | | -10 944.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 311.00 | |
GL Other interest and similar income | | | 51.00 | |
GP Total financial income (V) | | | 12 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 54 222.00 | | |
HD Total exceptional income (VII) | | 54 222.00 | | |
HE Exceptional expenses on management operations | 3 034.00 | | | 3 034.00 |
HF Exceptional expenses on capital transactions | | 38 897.00 | | |
HH Total exceptional expenses (VIII) | 3 034.00 | 38 897.00 | | 3 034.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 034.00 | 15 325.00 | | -3 034.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 362.00 | 66 994.00 | | 12 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 977.00 | 48 758.00 | | 13 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 615.00 | 18 235.00 | | -1 615.00 |
| |
| 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 | 186 584.00 | | 160 388.00 | 186 584.00 |
I3 DECREASES Total Financial Fixed Assets | | 66 034.00 | 267 990.00 | |
I4 DECREASES Grand Total | | 66 034.00 | 280 939.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 948.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 948.00 | | | 12 948.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 173 636.00 | | 160 388.00 | 173 636.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 556.00 | 1 374.00 | | 3 556.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 556.00 | 1 374.00 | | 3 556.00 |
| |
| 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 | 1 071.00 | 1 071.00 | | 1 071.00 |
UL Receivables related to investments | 252 037.00 | | 252 037.00 | 252 037.00 |
UT Other financial assets | 10.00 | | 10.00 | 10.00 |
VB VAT | 5 570.00 | 5 570.00 | | 5 570.00 |
VI Group and Associates | 68 192.00 | 68 192.00 | | 68 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 257 617.00 | 5 570.00 | 252 047.00 | 257 617.00 |
VW VAT | 182.00 | 182.00 | | 182.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 445.00 | 69 445.00 | | 69 445.00 |
| |
| 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) | 1 257.00 | | | 1 257.00 |
ST Other accounts | 4 948.00 | | | 4 948.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | | | 3 000.00 |
YW Business tax | 364.00 | | | 364.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 364.00 | | | 364.00 |
YZ Total deductible VAT on goods and services | 640.00 | | | 640.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 205.00 | | | 9 205.00 |
