| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 215 000.00 | | 1 215 000.00 | 1 215 000.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 1 366 513.00 | 1 858.00 | 1 364 655.00 | 1 366 513.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 32 732.00 | | 32 732.00 | 32 732.00 |
CF Cash and cash equivalents | 110 503.00 | | 110 503.00 | 110 503.00 |
CJ TOTAL (II) | 146 235.00 | | 146 235.00 | 146 235.00 |
CO Grand total (0 to V) | 1 512 749.00 | 1 858.00 | 1 510 891.00 | 1 512 749.00 |
CU Other investments | 151 413.00 | 1 858.00 | 149 555.00 | 151 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 570 000.00 | 570 000.00 | | 570 000.00 |
DB Share, merger, contribution premiums, etc. | 250.00 | 250.00 | | 250.00 |
DD Legal reserve (1) | 57 000.00 | 57 000.00 | | 57 000.00 |
DG Other reserves | 757 350.00 | 514 390.00 | | 757 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 700.00 | 242 960.00 | | 38 700.00 |
DL TOTAL (I) | 1 423 300.00 | 1 384 600.00 | | 1 423 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 971.00 | 242 971.00 | | 82 971.00 |
DX Trade payables and related accounts | 4 619.00 | 4 542.00 | | 4 619.00 |
DY Tax and social security liabilities | | 4 000.00 | | |
EC TOTAL (IV) | 87 590.00 | 251 513.00 | | 87 590.00 |
EE Grand total (I to V) | 1 510 891.00 | 1 636 113.00 | | 1 510 891.00 |
EG Accrued income and payables due within one year | 87 590.00 | 251 513.00 | | 87 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 897.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 8 048.00 | |
GG - OPERATING RESULT (I - II) | | | -8 048.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GK Income from other securities and fixed asset receivables | | | 48 605.00 | |
GP Total financial income (V) | | | 48 606.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 858.00 | |
GU Total financial expenses (VI) | | | 1 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 278 825.00 | | |
HD Total exceptional income (VII) | | 278 825.00 | | |
HF Exceptional expenses on capital transactions | | 40 246.00 | | |
HH Total exceptional expenses (VIII) | | 40 246.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 238 579.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 606.00 | 290 522.00 | | 48 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 906.00 | 47 562.00 | | 9 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 700.00 | 242 960.00 | | 38 700.00 |
| |
| 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 | 1 443 276.00 | | | 1 443 276.00 |
I3 DECREASES Total Financial Fixed Assets | | 76 762.00 | 1 366 513.00 | |
I4 DECREASES Grand Total | | 76 762.00 | 1 366 513.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 443 276.00 | | | 1 443 276.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 1 858.00 | | |
7C Grand total | | 1 858.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 858.00 | | |
| |
| 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 | 4 619.00 | 4 619.00 | | 4 619.00 |
UL Receivables related to investments | 1 215 000.00 | | 1 215 000.00 | 1 215 000.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 32 732.00 | 32 732.00 | | 32 732.00 |
VI Group and Associates | 82 971.00 | 82 971.00 | | 82 971.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 250 732.00 | 35 732.00 | 1 215 000.00 | 1 250 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 590.00 | 87 590.00 | | 87 590.00 |
| |
| 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) | 2 900.00 | 3 045.00 | | 2 900.00 |
ST Other accounts | 4 997.00 | 4 123.00 | | 4 997.00 |
YW Business tax | 151.00 | 148.00 | | 151.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 151.00 | 148.00 | | 151.00 |
YY Amount of VAT collected | | 2 000.00 | | |
YZ Total deductible VAT on goods and services | 1 385.00 | 1 115.00 | | 1 385.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 897.00 | 7 168.00 | | 7 897.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
