| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 322.00 | | 322.00 | 322.00 |
BD Other fixed assets | 54 570.00 | | 54 570.00 | 54 570.00 |
BJ TOTAL (I) | 3 017 392.00 | | 3 017 392.00 | 3 017 392.00 |
BZ Other receivables | 2.00 | | 2.00 | 2.00 |
CF Cash and cash equivalents | 8 710.00 | | 8 710.00 | 8 710.00 |
CJ TOTAL (II) | 8 712.00 | | 8 712.00 | 8 712.00 |
CO Grand total (0 to V) | 3 026 105.00 | | 3 026 105.00 | 3 026 105.00 |
CU Other investments | 2 962 500.00 | | 2 962 500.00 | 2 962 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 962 500.00 | 2 962 500.00 | | 2 962 500.00 |
DD Legal reserve (1) | 43 601.00 | | | 43 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 003.00 | 43 601.00 | | 17 003.00 |
DL TOTAL (I) | 3 023 104.00 | 3 006 101.00 | | 3 023 104.00 |
DY Tax and social security liabilities | 3 001.00 | 10 073.00 | | 3 001.00 |
EC TOTAL (IV) | 3 001.00 | 10 073.00 | | 3 001.00 |
EE Grand total (I to V) | 3 026 105.00 | 3 016 174.00 | | 3 026 105.00 |
EG Accrued income and payables due within one year | 3 001.00 | 10 073.00 | | 3 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 68.00 | |
GG - OPERATING RESULT (I - II) | | | -68.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 750.00 | |
GL Other interest and similar income | | | 322.00 | |
GP Total financial income (V) | | | 20 072.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 001.00 | 10 073.00 | | 3 001.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 072.00 | 53 674.00 | | 20 072.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 069.00 | 10 073.00 | | 3 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 003.00 | 43 601.00 | | 17 003.00 |
| |
| 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 | 3 012 849.00 | | 54 892.00 | 3 012 849.00 |
I3 DECREASES Total Financial Fixed Assets | 50 349.00 | | 3 017 392.00 | 50 349.00 |
I4 DECREASES Grand Total | 50 349.00 | | 3 017 392.00 | 50 349.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 012 849.00 | | 54 892.00 | 3 012 849.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 001.00 | 3 001.00 | | 3 001.00 |
UL Receivables related to investments | 322.00 | 322.00 | | 322.00 |
VB VAT | 2.00 | 2.00 | | 2.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325.00 | 325.00 | | 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 001.00 | 3 001.00 | | 3 001.00 |
| |
| 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) | 43.00 | | | 43.00 |
ST Other accounts | 25.00 | | | 25.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 68.00 | | | 68.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
