| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 363.00 | 1 363.00 | | 1 363.00 |
AJ Other Intangible Assets | 455.00 | 254.00 | 201.00 | 455.00 |
AT Other tangible assets | 4 043.00 | 4 043.00 | | 4 043.00 |
BD Other fixed assets | 873.00 | | 873.00 | 873.00 |
BJ TOTAL (I) | 216 820.00 | 90 660.00 | 126 161.00 | 216 820.00 |
BZ Other receivables | 561 033.00 | | 561 033.00 | 561 033.00 |
CD Marketable securities | 303.00 | | 303.00 | 303.00 |
CF Cash and cash equivalents | 539 210.00 | | 539 210.00 | 539 210.00 |
CJ TOTAL (II) | 1 100 547.00 | | 1 100 547.00 | 1 100 547.00 |
CO Grand total (0 to V) | 1 317 367.00 | 90 660.00 | 1 226 708.00 | 1 317 367.00 |
CU Other investments | 210 086.00 | 85 000.00 | 125 086.00 | 210 086.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 1 129 673.00 | 1 449 721.00 | | 1 129 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 042.00 | -48.00 | | 2 042.00 |
DL TOTAL (I) | 1 139 965.00 | 1 457 923.00 | | 1 139 965.00 |
DU Loans and Debts from Credit Institutions (3) | 85 000.00 | 85 000.00 | | 85 000.00 |
DX Trade payables and related accounts | 624.00 | 310.00 | | 624.00 |
DY Tax and social security liabilities | 1 119.00 | | | 1 119.00 |
EA Other liabilities | | 4 465.00 | | |
EC TOTAL (IV) | 86 743.00 | 89 775.00 | | 86 743.00 |
EE Grand total (I to V) | 1 226 708.00 | 1 547 697.00 | | 1 226 708.00 |
EG Accrued income and payables due within one year | 1 743.00 | 4 775.00 | | 1 743.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 648.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 30.00 | |
GF Total Operating Expenses (II) | | | 4 678.00 | |
GG - OPERATING RESULT (I - II) | | | -4 678.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 161.00 | |
GK Income from other securities and fixed asset receivables | | | 13.00 | |
GL Other interest and similar income | | | -14 867.00 | |
GP Total financial income (V) | | | 11 307.00 | |
GR Interest and similar expenses | | | 1 533.00 | |
GU Total financial expenses (VI) | | | 1 533.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 152.00 | | |
HD Total exceptional income (VII) | | 2 152.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 152.00 | | |
HK Income tax | 3 054.00 | 1 539.00 | | 3 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 307.00 | 5 141.00 | | 11 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 266.00 | 5 189.00 | | 9 266.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 042.00 | -48.00 | | 2 042.00 |
| |
| 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 | 215 808.00 | | 1 012.00 | 215 808.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 959.00 | |
I4 DECREASES Grand Total | | | 216 820.00 | |
IO DECREASES Total including other intangible assets | | | 1 819.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 043.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 819.00 | | | 1 819.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 043.00 | | | 4 043.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 209 947.00 | | 1 012.00 | 209 947.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 629.00 | 30.00 | | 5 629.00 |
PE DEPRECIATION Total including other intangible assets | 1 587.00 | 30.00 | | 1 587.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 043.00 | | | 4 043.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 85 000.00 | | | 85 000.00 |
7C Grand total | 85 000.00 | | | 85 000.00 |
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 |
8B Suppliers and Related Accounts | 624.00 | 624.00 | | 624.00 |
8E Income Taxes | 1 119.00 | 1 119.00 | | 1 119.00 |
VC Group and associates | 34 372.00 | 34 372.00 | | 34 372.00 |
VH Loans with a maturity of more than one year at origin | 85 000.00 | | 85 000.00 | 85 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 526 661.00 | 526 661.00 | | 526 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 561 033.00 | 561 033.00 | | 561 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 743.00 | 1 743.00 | 85 000.00 | 86 743.00 |
| |
| 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 | | 152.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 192.00 | 1 527.00 | | 3 192.00 |
ST Other accounts | 1 456.00 | 485.00 | | 1 456.00 |
YX Total of the account corresponding to line FX of table no. 2052 | | 152.00 | | |
ZE Dividends | 320 000.00 | | | 320 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 648.00 | 2 012.00 | | 4 648.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
