| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 155 003.00 | | 155 003.00 | 155 003.00 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 386 925.00 | | 386 925.00 | 386 925.00 |
CF Cash and cash equivalents | 243.00 | | 243.00 | 243.00 |
CJ TOTAL (II) | 243.00 | | 243.00 | 243.00 |
CO Grand total (0 to V) | 387 168.00 | | 387 168.00 | 387 168.00 |
CP Shares due in less than one year | 155 003.00 | | | 155 003.00 |
CU Other investments | 231 912.00 | | 231 912.00 | 231 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 231 912.00 | 231 912.00 | | 231 912.00 |
DD Legal reserve (1) | 23 191.00 | 23 191.00 | | 23 191.00 |
DG Other reserves | 63 465.00 | 64 607.00 | | 63 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 058.00 | -1 141.00 | | -1 058.00 |
DL TOTAL (I) | 317 511.00 | 318 569.00 | | 317 511.00 |
DU Loans and Debts from Credit Institutions (3) | 55 805.00 | 73 647.00 | | 55 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 042.00 | 12 242.00 | | 13 042.00 |
DX Trade payables and related accounts | 810.00 | 800.00 | | 810.00 |
EC TOTAL (IV) | 69 657.00 | 86 689.00 | | 69 657.00 |
EE Grand total (I to V) | 387 168.00 | 405 257.00 | | 387 168.00 |
EG Accrued income and payables due within one year | 32 068.00 | 30 884.00 | | 32 068.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 402.00 | |
GF Total Operating Expenses (II) | | | 1 402.00 | |
GG - OPERATING RESULT (I - II) | | | -1 402.00 | |
GL Other interest and similar income | | | 1 901.00 | |
GP Total financial income (V) | | | 1 901.00 | |
GR Interest and similar expenses | | | 1 547.00 | |
GU Total financial expenses (VI) | | | 1 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 10.00 | 30.00 | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | 30.00 | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | -30.00 | | -10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 901.00 | 2 369.00 | | 1 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 958.00 | 3 510.00 | | 2 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 058.00 | -1 141.00 | | -1 058.00 |
| |
| 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 | 405 024.00 | | 4 270.00 | 405 024.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 369.00 | 386 925.00 | |
I4 DECREASES Grand Total | | 22 369.00 | 386 925.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 405 024.00 | | 4 270.00 | 405 024.00 |
| |
| 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 | 810.00 | 810.00 | | 810.00 |
UL Receivables related to investments | 155 003.00 | 155 003.00 | | 155 003.00 |
VH Loans with a maturity of more than one year at origin | 55 805.00 | 18 216.00 | 37 588.00 | 55 805.00 |
VI Group and Associates | 13 042.00 | 13 042.00 | | 13 042.00 |
VK Loans repaid during the year | 17 842.00 | | | 17 842.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 003.00 | 155 003.00 | | 155 003.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 657.00 | 32 068.00 | 37 588.00 | 69 657.00 |
| |
| 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) | 856.00 | 846.00 | | 856.00 |
ST Other accounts | 546.00 | 515.00 | | 546.00 |
XQ Rental, rental and co-ownership charges | | 206.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 402.00 | 1 567.00 | | 1 402.00 |
