| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 444 355.00 | | 444 355.00 | 444 355.00 |
BJ TOTAL (I) | 547 224.00 | | 547 224.00 | 547 224.00 |
CF Cash and cash equivalents | 136 173.00 | | 136 173.00 | 136 173.00 |
CJ TOTAL (II) | 136 173.00 | | 136 173.00 | 136 173.00 |
CO Grand total (0 to V) | 683 398.00 | | 683 398.00 | 683 398.00 |
CP Shares due in less than one year | 444 355.00 | | | 444 355.00 |
CU Other investments | 102 868.00 | | 102 868.00 | 102 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | | | 4 573.00 |
DH Retained earnings | 484 944.00 | | | 484 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 056.00 | | | -71 056.00 |
DL TOTAL (I) | 464 195.00 | | | 464 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 258.00 | | | 7 258.00 |
DY Tax and social security liabilities | 211 944.00 | | | 211 944.00 |
EC TOTAL (IV) | 219 202.00 | | | 219 202.00 |
EE Grand total (I to V) | 683 398.00 | | | 683 398.00 |
EG Accrued income and payables due within one year | 219 202.00 | | | 219 202.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 458.00 | |
GF Total Operating Expenses (II) | | | 2 458.00 | |
GG - OPERATING RESULT (I - II) | | | -2 458.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 151 907.00 | |
GP Total financial income (V) | | | 151 907.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 448.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 220 505.00 | | | 220 505.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 907.00 | | | 151 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 964.00 | | | 222 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 056.00 | | | -71 056.00 |
| |
| 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 | 602 526.00 | | | 602 526.00 |
I3 DECREASES Total Financial Fixed Assets | | 55 301.00 | 547 224.00 | |
I4 DECREASES Grand Total | | 55 301.00 | 547 224.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 602 526.00 | | | 602 526.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 211 944.00 | 211 944.00 | | 211 944.00 |
UL Receivables related to investments | 444 355.00 | 444 355.00 | | 444 355.00 |
VI Group and Associates | 7 258.00 | 7 258.00 | | 7 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 444 355.00 | 444 355.00 | | 444 355.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 202.00 | 219 202.00 | | 219 202.00 |
| |
| 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) | 1 959.00 | | | 1 959.00 |
ST Other accounts | 499.00 | | | 499.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 458.00 | | | 2 458.00 |
