| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 710.00 | 1 710.00 | | 1 710.00 |
BB Receivables related to investments | 627 771.00 | 74 401.00 | 553 369.00 | 627 771.00 |
BJ TOTAL (I) | 750 383.00 | 76 611.00 | 673 772.00 | 750 383.00 |
CD Marketable securities | 125 000.00 | | 125 000.00 | 125 000.00 |
CF Cash and cash equivalents | 156 872.00 | | 156 872.00 | 156 872.00 |
CJ TOTAL (II) | 281 872.00 | | 281 872.00 | 281 872.00 |
CO Grand total (0 to V) | 1 032 256.00 | 76 611.00 | 955 644.00 | 1 032 256.00 |
CP Shares due in less than one year | 553 369.00 | | | 553 369.00 |
CU Other investments | 120 903.00 | 500.00 | 120 403.00 | 120 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 510 000.00 | 510 000.00 | | 510 000.00 |
DD Legal reserve (1) | 11 030.00 | 10 368.00 | | 11 030.00 |
DG Other reserves | 317 828.00 | 341 268.00 | | 317 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 808.00 | 13 222.00 | | 104 808.00 |
DL TOTAL (I) | 943 667.00 | 874 858.00 | | 943 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 748.00 | 1 391.00 | | 3 748.00 |
DX Trade payables and related accounts | 3 223.00 | 1 614.00 | | 3 223.00 |
DY Tax and social security liabilities | 5 007.00 | | | 5 007.00 |
EC TOTAL (IV) | 11 978.00 | 3 006.00 | | 11 978.00 |
EE Grand total (I to V) | 955 644.00 | 877 864.00 | | 955 644.00 |
EG Accrued income and payables due within one year | 11 978.00 | 3 006.00 | | 11 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 550.00 | |
FX Taxes, duties, and similar payments | | | 5 007.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 9 557.00 | |
GG - OPERATING RESULT (I - II) | | | -9 557.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 124.00 | |
GL Other interest and similar income | | | 10 598.00 | |
GM Reversals of provisions and transfers of expenses | | | 97 644.00 | |
GP Total financial income (V) | | | 114 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 114 366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 114 366.00 | 17 443.00 | | 114 366.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 557.00 | 4 221.00 | | 9 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 808.00 | 13 222.00 | | 104 808.00 |
| |
| 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 | 741 480.00 | | 108 584.00 | 741 480.00 |
I3 DECREASES Total Financial Fixed Assets | | 99 681.00 | 748 673.00 | |
I4 DECREASES Grand Total | | 99 681.00 | 750 383.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 710.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 710.00 | | | 1 710.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 739 770.00 | | 108 584.00 | 739 770.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 710.00 | | | 1 710.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 710.00 | | | 1 710.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 172 545.00 | | 97 644.00 | 172 545.00 |
7C Grand total | 172 545.00 | | 97 644.00 | 172 545.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 97 644.00 | |
| |
| 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 | 3 223.00 | 3 223.00 | | 3 223.00 |
UL Receivables related to investments | 627 771.00 | 627 771.00 | | 627 771.00 |
VI Group and Associates | 3 748.00 | 3 748.00 | | 3 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 007.00 | 5 007.00 | | 5 007.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 627 771.00 | 627 771.00 | | 627 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 978.00 | 11 978.00 | | 11 978.00 |
| |
| 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 | 5 007.00 | | | 5 007.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 038.00 | 3 448.00 | | 4 038.00 |
ST Other accounts | 513.00 | 451.00 | | 513.00 |
YW Business tax | | 128.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 5 007.00 | 128.00 | | 5 007.00 |
ZE Dividends | 36 000.00 | | | 36 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 550.00 | 3 900.00 | | 4 550.00 |
