| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 990.00 | 9 690.00 | 9 300.00 | 18 990.00 |
BB Receivables related to investments | 43 940.00 | | 43 940.00 | 43 940.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 64 380.00 | 9 690.00 | 54 690.00 | 64 380.00 |
BZ Other receivables | 146 605.00 | | 146 605.00 | 146 605.00 |
CD Marketable securities | 995 000.00 | | 995 000.00 | 995 000.00 |
CF Cash and cash equivalents | 822 652.00 | | 822 652.00 | 822 652.00 |
CJ TOTAL (II) | 1 964 257.00 | | 1 964 257.00 | 1 964 257.00 |
CO Grand total (0 to V) | 2 028 637.00 | 9 690.00 | 2 018 947.00 | 2 028 637.00 |
CU Other investments | 1 300.00 | | 1 300.00 | 1 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 940.00 | 8 940.00 | | 8 940.00 |
DD Legal reserve (1) | 894.00 | 894.00 | | 894.00 |
DH Retained earnings | 1 998 831.00 | 1 963 656.00 | | 1 998 831.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 940.00 | 35 176.00 | | -2 940.00 |
DL TOTAL (I) | 2 005 726.00 | 2 008 666.00 | | 2 005 726.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 659.00 | 14 739.00 | | 11 659.00 |
DX Trade payables and related accounts | 720.00 | 720.00 | | 720.00 |
DY Tax and social security liabilities | 842.00 | 138.00 | | 842.00 |
EC TOTAL (IV) | 13 221.00 | 15 597.00 | | 13 221.00 |
EE Grand total (I to V) | 2 018 947.00 | 2 024 263.00 | | 2 018 947.00 |
EG Accrued income and payables due within one year | 13 221.00 | 15 597.00 | | 13 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 138.00 | |
FR Total operating income (I) | | | 138.00 | |
FW Other purchases and external expenses | | | 4 093.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 980.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 155.00 | |
GF Total Operating Expenses (II) | | | 5 331.00 | |
GG - OPERATING RESULT (I - II) | | | -5 193.00 | |
GH Attributed profit or transferred loss (III) | | | 1 548.00 | |
GI Supported loss or transferred profit (IV) | | | 224.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 929.00 | |
GP Total financial income (V) | | | 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 615.00 | 65 360.00 | | 2 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 555.00 | 30 185.00 | | 5 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 940.00 | 35 176.00 | | -2 940.00 |
| |
| 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 | 19 140.00 | | 45 240.00 | 19 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 390.00 | |
I4 DECREASES Grand Total | | | 64 380.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 990.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 990.00 | | | 18 990.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | 45 240.00 | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 535.00 | 155.00 | | 9 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 535.00 | 155.00 | | 9 535.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 659.00 | 11 659.00 | | 11 659.00 |
UL Receivables related to investments | 43 940.00 | | 43 940.00 | 43 940.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
UX Other trade receivables | 146 605.00 | 146 605.00 | | 146 605.00 |
VQ Other Taxes, Duties, and Similar Debts | 842.00 | 842.00 | | 842.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 695.00 | 146 605.00 | 44 090.00 | 190 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 221.00 | 13 221.00 | | 13 221.00 |
| |
| 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 | 103.00 | | | 103.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 928.00 | | | 2 928.00 |
ST Other accounts | 566.00 | | | 566.00 |
XQ Rental, rental and co-ownership charges | 598.00 | | | 598.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 103.00 | | | 103.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 093.00 | | | 4 093.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
