| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 523.00 | | 22 523.00 | 22 523.00 |
BJ TOTAL (I) | 739 643.00 | | 739 643.00 | 739 643.00 |
CF Cash and cash equivalents | 10 148.00 | | 10 148.00 | 10 148.00 |
CJ TOTAL (II) | 10 148.00 | | 10 148.00 | 10 148.00 |
CO Grand total (0 to V) | 749 791.00 | | 749 791.00 | 749 791.00 |
CU Other investments | 717 120.00 | | 717 120.00 | 717 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 454 260.00 | | | 454 260.00 |
DD Legal reserve (1) | 43 079.00 | | | 43 079.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 628.00 | | | 32 628.00 |
DL TOTAL (I) | 529 967.00 | | | 529 967.00 |
DU Loans and Debts from Credit Institutions (3) | 67 544.00 | | | 67 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 060.00 | | | 147 060.00 |
DX Trade payables and related accounts | 5 220.00 | | | 5 220.00 |
EC TOTAL (IV) | 219 824.00 | | | 219 824.00 |
EE Grand total (I to V) | 749 791.00 | | | 749 791.00 |
EG Accrued income and payables due within one year | 149 796.00 | | | 149 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 785.00 | |
GF Total Operating Expenses (II) | | | 3 785.00 | |
GG - OPERATING RESULT (I - II) | | | -3 785.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 091.00 | |
GP Total financial income (V) | | | 37 091.00 | |
GR Interest and similar expenses | | | 678.00 | |
GU Total financial expenses (VI) | | | 678.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 413.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 091.00 | | | 37 091.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 463.00 | | | 4 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 628.00 | | | 32 628.00 |
| |
| 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 | 721 912.00 | | 39 251.00 | 721 912.00 |
I3 DECREASES Total Financial Fixed Assets | | 21 520.00 | 739 643.00 | |
I4 DECREASES Grand Total | | 21 520.00 | 739 643.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 721 912.00 | | 39 251.00 | 721 912.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 29 900.00 | 7 500.00 | 22 400.00 | 29 900.00 |
8B Suppliers and Related Accounts | 5 220.00 | 5 220.00 | | 5 220.00 |
UL Receivables related to investments | 22 523.00 | 22 523.00 | | 22 523.00 |
VH Loans with a maturity of more than one year at origin | 67 544.00 | 19 916.00 | 47 628.00 | 67 544.00 |
VI Group and Associates | 117 160.00 | 117 160.00 | | 117 160.00 |
VK Loans repaid during the year | 17 392.00 | | | 17 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 523.00 | 22 523.00 | | 22 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 824.00 | 149 796.00 | 70 028.00 | 219 824.00 |
| |
| 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) | 3 766.00 | | | 3 766.00 |
ST Other accounts | 20.00 | | | 20.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 785.00 | | | 3 785.00 |
