| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 9.00 | |
BB Receivables related to investments | 499 657.00 | | 499 657.00 | 499 657.00 |
BJ TOTAL (I) | 602 526.00 | | 602 526.00 | 602 526.00 |
CF Cash and cash equivalents | 5 475.00 | | 5 475.00 | 5 475.00 |
CJ TOTAL (II) | 5 475.00 | | 5 475.00 | 5 475.00 |
CO Grand total (0 to V) | 608 001.00 | | 608 001.00 | 608 001.00 |
CU Other investments | 102 868.00 | | 102 868.00 | 102 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | | | 4 573.00 |
DH Retained earnings | 441 373.00 | | | 441 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 571.00 | | | 43 571.00 |
DL TOTAL (I) | 535 252.00 | | | 535 252.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 258.00 | | | 67 258.00 |
DY Tax and social security liabilities | 5 490.00 | | | 5 490.00 |
EC TOTAL (IV) | 72 748.00 | | | 72 748.00 |
EE Grand total (I to V) | 608 001.00 | | | 608 001.00 |
EG Accrued income and payables due within one year | 72 748.00 | | | 72 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 370.00 | |
GF Total Operating Expenses (II) | | | 2 370.00 | |
GG - OPERATING RESULT (I - II) | | | -2 370.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56 003.00 | |
GP Total financial income (V) | | | 56 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 062.00 | | | 10 062.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 003.00 | | | 56 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 432.00 | | | 12 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 571.00 | | | 43 571.00 |
| |
| 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 | 558 851.00 | | 43 674.00 | 558 851.00 |
I3 DECREASES Total Financial Fixed Assets | | | 602 526.00 | |
I4 DECREASES Grand Total | | | 602 526.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 558 851.00 | | 43 674.00 | 558 851.00 |
| |
| 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 | | | 1.00 | |
8E Income Taxes | 5 490.00 | 5 490.00 | | 5 490.00 |
UL Receivables related to investments | 499 657.00 | 499 657.00 | | 499 657.00 |
VI Group and Associates | 67 258.00 | 67 258.00 | | 67 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 499 657.00 | 499 657.00 | | 499 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 748.00 | 72 748.00 | | 72 748.00 |
| |
| 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) | 1 927.00 | | | 1 927.00 |
ST Other accounts | 442.00 | | | 442.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 370.00 | | | 2 370.00 |
