| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 662 440.00 | | 2 662 440.00 | 2 662 440.00 |
BZ Other receivables | 196 145.00 | | 196 145.00 | 196 145.00 |
CD Marketable securities | 65.00 | | 65.00 | 65.00 |
CF Cash and cash equivalents | 246 753.00 | | 246 753.00 | 246 753.00 |
CH Prepaid expenses | 1 621.00 | | 1 621.00 | 1 621.00 |
CJ TOTAL (II) | 444 584.00 | | 444 584.00 | 444 584.00 |
CO Grand total (0 to V) | 3 107 024.00 | | 3 107 024.00 | 3 107 024.00 |
CU Other investments | 2 662 440.00 | | 2 662 440.00 | 2 662 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 020 034.00 | | | 1 020 034.00 |
DD Legal reserve (1) | 102 003.00 | | | 102 003.00 |
DG Other reserves | 1 242 895.00 | | | 1 242 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 544 149.00 | | | 544 149.00 |
DL TOTAL (I) | 2 909 081.00 | | | 2 909 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192 287.00 | | | 192 287.00 |
DX Trade payables and related accounts | 5 656.00 | | | 5 656.00 |
EC TOTAL (IV) | 197 943.00 | | | 197 943.00 |
EE Grand total (I to V) | 3 107 024.00 | | | 3 107 024.00 |
EG Accrued income and payables due within one year | 197 943.00 | | | 197 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 376.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 377.00 | |
GG - OPERATING RESULT (I - II) | | | -7 377.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 548 743.00 | |
GL Other interest and similar income | | | 3 230.00 | |
GP Total financial income (V) | | | 551 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 551 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 544 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 447.00 | | | 447.00 |
HL TOTAL REVENUE (I + III + V + VII) | 551 973.00 | | | 551 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 824.00 | | | 7 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 544 149.00 | | | 544 149.00 |
| |
| 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 | 2 662 440.00 | | | 2 662 440.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 662 440.00 | |
I4 DECREASES Grand Total | | | 2 662 441.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 662 440.00 | | | 2 662 440.00 |
| |
| 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 | 5 656.00 | 5 656.00 | | 5 656.00 |
VC Group and associates | 3 229.00 | 3 229.00 | | 3 229.00 |
VI Group and Associates | 192 287.00 | 192 287.00 | | 192 287.00 |
VM Income taxes | 192 916.00 | 192 916.00 | | 192 916.00 |
VS Prepaid expenses | 1 621.00 | 1 621.00 | | 1 621.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 766.00 | 197 766.00 | | 197 766.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 943.00 | 197 943.00 | | 197 943.00 |
| |
| 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) | 6 738.00 | | | 6 738.00 |
ST Other accounts | 637.00 | | | 637.00 |
ZE Dividends | 580 000.00 | | | 580 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 376.00 | | | 7 376.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
