| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 79 090.00 | | 79 090.00 | 79 090.00 |
BJ TOTAL (I) | 666 255.00 | | 666 255.00 | 666 255.00 |
BZ Other receivables | 35 383.00 | | 35 383.00 | 35 383.00 |
CF Cash and cash equivalents | 37 196.00 | | 37 196.00 | 37 196.00 |
CJ TOTAL (II) | 72 579.00 | | 72 579.00 | 72 579.00 |
CO Grand total (0 to V) | 738 833.00 | | 738 833.00 | 738 833.00 |
CU Other investments | 587 164.00 | | 587 164.00 | 587 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 185 000.00 | | | 185 000.00 |
DD Legal reserve (1) | 18 500.00 | | | 18 500.00 |
DG Other reserves | 191 599.00 | | | 191 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 549.00 | | | 92 549.00 |
DK Regulated provisions | 23 900.00 | | | 23 900.00 |
DL TOTAL (I) | 511 547.00 | | | 511 547.00 |
DU Loans and Debts from Credit Institutions (3) | 145 589.00 | | | 145 589.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 197.00 | | | 80 197.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 227 286.00 | | | 227 286.00 |
EE Grand total (I to V) | 738 833.00 | | | 738 833.00 |
EG Accrued income and payables due within one year | 92 156.00 | | | 92 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 431.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 4 584.00 | |
GG - OPERATING RESULT (I - II) | | | -4 584.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1 197.00 | |
GL Other interest and similar income | | | 41.00 | |
GP Total financial income (V) | | | 101 238.00 | |
GR Interest and similar expenses | | | 4 003.00 | |
GU Total financial expenses (VI) | | | 4 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 276.00 | | | 276.00 |
HD Total exceptional income (VII) | 276.00 | | | 276.00 |
HG Exceptional depreciation and provisions | 4 800.00 | | | 4 800.00 |
HH Total exceptional expenses (VIII) | 4 800.00 | | | 4 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 524.00 | | | -4 524.00 |
HK Income tax | -4 422.00 | | | -4 422.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 513.00 | | | 101 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 964.00 | | | 8 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 549.00 | | | 92 549.00 |
| |
| 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 | 680 456.00 | | 95 920.00 | 680 456.00 |
I3 DECREASES Total Financial Fixed Assets | | 110 122.00 | 666 255.00 | |
I4 DECREASES Grand Total | | 110 122.00 | 666 255.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 680 456.00 | | 95 920.00 | 680 456.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 27 419.00 | 27 419.00 | | 27 419.00 |
8B Suppliers and Related Accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
UL Receivables related to investments | 79 090.00 | | 79 090.00 | 79 090.00 |
VH Loans with a maturity of more than one year at origin | 145 589.00 | 10 459.00 | 43 537.00 | 145 589.00 |
VI Group and Associates | 52 778.00 | 52 778.00 | | 52 778.00 |
VK Loans repaid during the year | 29 609.00 | | | 29 609.00 |
VM Income taxes | 32 494.00 | 32 494.00 | | 32 494.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 889.00 | 2 889.00 | | 2 889.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 474.00 | 35 383.00 | 79 090.00 | 114 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 286.00 | 92 156.00 | 43 537.00 | 227 286.00 |
| |
| 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) | 4 166.00 | | | 4 166.00 |
ST Other accounts | 265.00 | | | 265.00 |
YW Business tax | 153.00 | | | 153.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 153.00 | | | 153.00 |
ZE Dividends | 15 000.00 | | | 15 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 431.00 | | | 4 431.00 |
