| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 299 902.00 | | 1 299 902.00 | 1 299 902.00 |
BJ TOTAL (I) | 1 568 684.00 | | 1 568 684.00 | 1 568 684.00 |
BZ Other receivables | 2 846.00 | | 2 846.00 | 2 846.00 |
CF Cash and cash equivalents | 200 522.00 | | 200 522.00 | 200 522.00 |
CJ TOTAL (II) | 203 368.00 | | 203 368.00 | 203 368.00 |
CO Grand total (0 to V) | 1 772 052.00 | | 1 772 052.00 | 1 772 052.00 |
CU Other investments | 268 783.00 | | 268 783.00 | 268 783.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 578 169.00 | | | 578 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 519.00 | | | 59 519.00 |
DL TOTAL (I) | 646 073.00 | | | 646 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 109 717.00 | | | 1 109 717.00 |
DY Tax and social security liabilities | 16 263.00 | | | 16 263.00 |
EC TOTAL (IV) | 1 125 980.00 | | | 1 125 980.00 |
EE Grand total (I to V) | 1 772 052.00 | | | 1 772 052.00 |
EG Accrued income and payables due within one year | 1 123 980.00 | | | 1 123 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 1 199.00 | |
GF Total Operating Expenses (II) | | | 1 199.00 | |
GG - OPERATING RESULT (I - II) | | | -1 198.00 | |
GH Attributed profit or transferred loss (III) | | | 76 979.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 263.00 | | | 16 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 981.00 | | | 76 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 462.00 | | | 17 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 519.00 | | | 59 519.00 |
| |
| 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 | 1 364 348.00 | | 544 045.00 | 1 364 348.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 339 709.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 339 709.00 | 1 568 684.00 | |
I4 DECREASES Grand Total | | 339 709.00 | 1 568 684.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 364 348.00 | | 544 045.00 | 1 364 348.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 49 000.00 | | | 49 000.00 |
7C Grand total | 49 000.00 | | | 49 000.00 |
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 |
8E Income Taxes | 16 263.00 | 16 263.00 | | 16 263.00 |
UL Receivables related to investments | 1 299 902.00 | | 1 299 902.00 | 1 299 902.00 |
VB VAT | 2 843.00 | 2 843.00 | | 2 843.00 |
VI Group and Associates | 1 109 717.00 | 1 109 717.00 | | 1 109 717.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3.00 | 3.00 | | 3.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 302 747.00 | 2 846.00 | 1 299 902.00 | 1 302 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 125 980.00 | 1 125 980.00 | | 1 125 980.00 |
| |
| 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) | 134.00 | | | 134.00 |
ST Other accounts | 1 065.00 | | | 1 065.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 199.00 | | | 1 199.00 |
