| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 173 102.00 | | 173 102.00 | 173 102.00 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 405 024.00 | | 405 024.00 | 405 024.00 |
CF Cash and cash equivalents | 17.00 | | 17.00 | 17.00 |
CJ TOTAL (II) | 17.00 | | 17.00 | 17.00 |
CO Grand total (0 to V) | 405 041.00 | | 405 041.00 | 405 041.00 |
CP Shares due in less than one year | 173 102.00 | | | 173 102.00 |
CU Other investments | 231 912.00 | | 231 912.00 | 231 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 231 912.00 | 231 912.00 | | 231 912.00 |
DD Legal reserve (1) | 23 191.00 | 23 191.00 | | 23 191.00 |
DG Other reserves | 64 800.00 | 33 988.00 | | 64 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 051.00 | 30 812.00 | | -1 051.00 |
DL TOTAL (I) | 318 852.00 | 319 903.00 | | 318 852.00 |
DU Loans and Debts from Credit Institutions (3) | 73 647.00 | 91 121.00 | | 73 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 742.00 | 10 792.00 | | 11 742.00 |
DX Trade payables and related accounts | 800.00 | 770.00 | | 800.00 |
DY Tax and social security liabilities | | 73.00 | | |
EC TOTAL (IV) | 86 189.00 | 102 756.00 | | 86 189.00 |
EE Grand total (I to V) | 405 041.00 | 422 659.00 | | 405 041.00 |
EG Accrued income and payables due within one year | 30 384.00 | 29 110.00 | | 30 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 348.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 506.00 | |
GG - OPERATING RESULT (I - II) | | | -1 506.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 369.00 | |
GP Total financial income (V) | | | 2 369.00 | |
GR Interest and similar expenses | | | 1 914.00 | |
GU Total financial expenses (VI) | | | 1 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 73.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 369.00 | 34 702.00 | | 2 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 420.00 | 3 890.00 | | 3 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 051.00 | 30 812.00 | | -1 051.00 |
| |
| 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 | 422 645.00 | | 5 081.00 | 422 645.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 702.00 | 405 024.00 | |
I4 DECREASES Grand Total | | 22 702.00 | 405 024.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 422 645.00 | | 5 081.00 | 422 645.00 |
| |
| 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 | 800.00 | 800.00 | | 800.00 |
UL Receivables related to investments | 173 102.00 | 173 102.00 | | 173 102.00 |
VH Loans with a maturity of more than one year at origin | 73 647.00 | 17 842.00 | 55 805.00 | 73 647.00 |
VI Group and Associates | 11 742.00 | 11 742.00 | | 11 742.00 |
VK Loans repaid during the year | 17 475.00 | | | 17 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 102.00 | 173 102.00 | | 173 102.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 189.00 | 30 384.00 | 55 805.00 | 86 189.00 |
| |
| 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) | 876.00 | 930.00 | | 876.00 |
ST Other accounts | 473.00 | 448.00 | | 473.00 |
YW Business tax | 158.00 | 165.00 | | 158.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 158.00 | 165.00 | | 158.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 348.00 | 1 378.00 | | 1 348.00 |
