| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 538.00 | | 22 538.00 | 22 538.00 |
BJ TOTAL (I) | 348 757.00 | | 348 757.00 | 348 757.00 |
BZ Other receivables | 1 747 254.00 | | 1 747 254.00 | 1 747 254.00 |
CF Cash and cash equivalents | 55 726.00 | | 55 726.00 | 55 726.00 |
CJ TOTAL (II) | 1 802 980.00 | | 1 802 980.00 | 1 802 980.00 |
CO Grand total (0 to V) | 2 151 737.00 | | 2 151 737.00 | 2 151 737.00 |
CR Shares due in more than one year | 1 747 254.00 | | | 1 747 254.00 |
CU Other investments | 326 219.00 | | 326 219.00 | 326 219.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 224 304.00 | 224 304.00 | | 224 304.00 |
DB Share, merger, contribution premiums, etc. | 240 914.00 | 240 914.00 | | 240 914.00 |
DD Legal reserve (1) | 22 430.00 | 22 430.00 | | 22 430.00 |
DG Other reserves | 1 457 987.00 | 1 317 527.00 | | 1 457 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 391.00 | 140 459.00 | | 2 391.00 |
DL TOTAL (I) | 1 948 027.00 | 1 945 635.00 | | 1 948 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 018.00 | 55 018.00 | | 30 018.00 |
DX Trade payables and related accounts | 3 800.00 | 8 754.00 | | 3 800.00 |
DY Tax and social security liabilities | 169 892.00 | | | 169 892.00 |
EC TOTAL (IV) | 203 710.00 | 63 772.00 | | 203 710.00 |
EE Grand total (I to V) | 2 151 737.00 | 2 009 407.00 | | 2 151 737.00 |
EG Accrued income and payables due within one year | 173 692.00 | 8 754.00 | | 173 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 130.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 130.00 | |
GG - OPERATING RESULT (I - II) | | | -5 130.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 210 157.00 | |
GL Other interest and similar income | | | 23 189.00 | |
GP Total financial income (V) | | | 233 347.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 228 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 225 826.00 | 52 070.00 | | 225 826.00 |
HL TOTAL REVENUE (I + III + V + VII) | 233 347.00 | 199 843.00 | | 233 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 956.00 | 59 383.00 | | 230 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 391.00 | 140 459.00 | | 2 391.00 |
| |
| 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 | 326 219.00 | | 22 538.00 | 326 219.00 |
I3 DECREASES Total Financial Fixed Assets | | | 348 757.00 | |
I4 DECREASES Grand Total | | | 348 757.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 326 219.00 | | 22 538.00 | 326 219.00 |
| |
| 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 | 3 800.00 | 3 800.00 | | 3 800.00 |
8E Income Taxes | 169 892.00 | 169 892.00 | | 169 892.00 |
UL Receivables related to investments | 22 538.00 | | 22 538.00 | 22 538.00 |
VC Group and associates | 1 747 254.00 | | 1 747 254.00 | 1 747 254.00 |
VI Group and Associates | 30 018.00 | | | 30 018.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 769 792.00 | | 1 769 792.00 | 1 769 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 710.00 | 173 692.00 | | 203 710.00 |
| |
| 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) | 4 400.00 | 6 380.00 | | 4 400.00 |
ST Other accounts | 10.00 | 38.00 | | 10.00 |
YT Subcontracting | 720.00 | 720.00 | | 720.00 |
YW Business tax | | 175.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 175.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 130.00 | 7 138.00 | | 5 130.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
