| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 749 540.00 | 1 639 913.00 | 1 109 627.00 | 2 749 540.00 |
BX Customers and related accounts | 176.00 | | 176.00 | 176.00 |
BZ Other receivables | 204 413.00 | | 204 413.00 | 204 413.00 |
CF Cash and cash equivalents | 419 756.00 | | 419 756.00 | 419 756.00 |
CJ TOTAL (II) | 624 345.00 | | 624 345.00 | 624 345.00 |
CO Grand total (0 to V) | 3 373 886.00 | 1 639 913.00 | 1 733 973.00 | 3 373 886.00 |
CU Other investments | 2 749 525.00 | 1 639 913.00 | 1 109 612.00 | 2 749 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 918 000.00 | 918 000.00 | | 918 000.00 |
DB Share, merger, contribution premiums, etc. | 1 402.00 | 1 402.00 | | 1 402.00 |
DD Legal reserve (1) | 91 799.00 | 91 799.00 | | 91 799.00 |
DG Other reserves | 466 175.00 | 466 254.00 | | 466 175.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 488.00 | 1 069 941.00 | | 132 488.00 |
DL TOTAL (I) | 1 609 866.00 | 2 547 398.00 | | 1 609 866.00 |
DX Trade payables and related accounts | 5 992.00 | 10 049.00 | | 5 992.00 |
DY Tax and social security liabilities | 64.00 | 4 413.00 | | 64.00 |
EA Other liabilities | 118 050.00 | 82 106.00 | | 118 050.00 |
EC TOTAL (IV) | 124 106.00 | 96 569.00 | | 124 106.00 |
EE Grand total (I to V) | 1 733 973.00 | 2 643 967.00 | | 1 733 973.00 |
EG Accrued income and payables due within one year | 6 056.00 | 14 462.00 | | 6 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 676.00 | |
FX Taxes, duties, and similar payments | | | 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 11 045.00 | |
GG - OPERATING RESULT (I - II) | | | -11 045.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 143 469.00 | |
GK Income from other securities and fixed asset receivables | | | 176.00 | |
GP Total financial income (V) | | | 143 645.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 143 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 17 098.00 | | |
HB Exceptional income from capital transactions | | 1 352 227.00 | | |
HD Total exceptional income (VII) | | 1 369 325.00 | | |
HE Exceptional expenses on management operations | 111.00 | | | 111.00 |
HF Exceptional expenses on capital transactions | | 144 674.00 | | |
HH Total exceptional expenses (VIII) | 111.00 | 144 674.00 | | 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -111.00 | 1 224 650.00 | | -111.00 |
HK Income tax | | 4 413.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 143 645.00 | 1 369 481.00 | | 143 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 156.00 | 299 539.00 | | 11 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 488.00 | 1 069 941.00 | | 132 488.00 |
| |
| 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 | 2 749 540.00 | | | 2 749 540.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 749 540.00 | |
I4 DECREASES Grand Total | | | 2 749 540.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 749 540.00 | | | 2 749 540.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 639 913.00 | | | 1 639 913.00 |
7C Grand total | 1 639 913.00 | | | 1 639 913.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 5 992.00 | 5 992.00 | | 5 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 118 050.00 | 30 585.00 | 87 465.00 | 118 050.00 |
UP Loans | 15.00 | 15.00 | | 15.00 |
UX Other trade receivables | 176.00 | 176.00 | | 176.00 |
VC Group and associates | 200 000.00 | 200 000.00 | | 200 000.00 |
VM Income taxes | 4 413.00 | 4 413.00 | | 4 413.00 |
VQ Other Taxes, Duties, and Similar Debts | 64.00 | 64.00 | | 64.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 604.00 | 204 604.00 | | 204 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 106.00 | 36 641.00 | 87 465.00 | 124 106.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 48.00 | 14 964.00 | | 48.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 355.00 | 127 791.00 | | 9 355.00 |
ST Other accounts | 1 320.00 | 1 284.00 | | 1 320.00 |
YW Business tax | 320.00 | 260.00 | | 320.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 368.00 | 15 224.00 | | 368.00 |
ZE Dividends | 1 070 020.00 | | | 1 070 020.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 676.00 | 129 075.00 | | 10 676.00 |
