| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 3 750 000.00 | | 3 750 000.00 | 3 750 000.00 |
BB Receivables related to investments | 3 399 960.00 | | 3 399 960.00 | 3 399 960.00 |
BJ TOTAL (I) | 5 363 311.00 | | 5 363 311.00 | 5 363 311.00 |
BZ Other receivables | 42 336.00 | | 42 336.00 | 42 336.00 |
CF Cash and cash equivalents | 1 019 317.00 | | 1 019 317.00 | 1 019 317.00 |
CJ TOTAL (II) | 1 061 654.00 | | 1 061 654.00 | 1 061 654.00 |
CO Grand total (0 to V) | 10 174 965.00 | | 10 174 965.00 | 10 174 965.00 |
CP Shares due in less than one year | 3 399 960.00 | | | 3 399 960.00 |
CU Other investments | 1 963 351.00 | | 1 963 351.00 | 1 963 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000 000.00 | 5 000 000.00 | | 10 000 000.00 |
DD Legal reserve (1) | 6 161.00 | 4 458.00 | | 6 161.00 |
DG Other reserves | 110 498.00 | 78 147.00 | | 110 498.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 989.00 | 34 053.00 | | 47 989.00 |
DL TOTAL (I) | 10 164 648.00 | 5 116 659.00 | | 10 164 648.00 |
DX Trade payables and related accounts | 4 898.00 | 4 771.00 | | 4 898.00 |
DY Tax and social security liabilities | 5 418.00 | 391.00 | | 5 418.00 |
EC TOTAL (IV) | 10 316.00 | 5 162.00 | | 10 316.00 |
EE Grand total (I to V) | 10 174 965.00 | 5 121 821.00 | | 10 174 965.00 |
EG Accrued income and payables due within one year | 10 316.00 | 5 162.00 | | 10 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 059.00 | |
GF Total Operating Expenses (II) | | | 6 059.00 | |
GG - OPERATING RESULT (I - II) | | | -6 059.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 900.00 | |
GL Other interest and similar income | | | 42 810.00 | |
GP Total financial income (V) | | | 72 710.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 662.00 | 13 243.00 | | 18 662.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 710.00 | 52 952.00 | | 72 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 721.00 | 18 898.00 | | 24 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 989.00 | 34 053.00 | | 47 989.00 |
| |
| 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 | 4 246 024.00 | | 1 117 287.00 | 4 246 024.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 363 311.00 | |
I4 DECREASES Grand Total | | | 5 363 311.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 246 024.00 | | 1 117 287.00 | 4 246 024.00 |
| |
| 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 | 4 898.00 | 4 898.00 | | 4 898.00 |
8E Income Taxes | 5 418.00 | 5 418.00 | | 5 418.00 |
UL Receivables related to investments | 3 399 960.00 | 3 399 960.00 | | 3 399 960.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 336.00 | 42 336.00 | | 42 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 442 296.00 | 3 442 296.00 | | 3 442 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 316.00 | 10 316.00 | | 10 316.00 |
| |
| 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) | 5 071.00 | 5 406.00 | | 5 071.00 |
ST Other accounts | 807.00 | 38.00 | | 807.00 |
YT Subcontracting | 181.00 | 211.00 | | 181.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 059.00 | 5 655.00 | | 6 059.00 |
