| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 606 670.00 | | 8 606 670.00 | 8 606 670.00 |
BJ TOTAL (I) | 8 616 470.00 | | 8 616 470.00 | 8 616 470.00 |
BZ Other receivables | 2 230 755.00 | | 2 230 755.00 | 2 230 755.00 |
CF Cash and cash equivalents | 75 541.00 | | 75 541.00 | 75 541.00 |
CJ TOTAL (II) | 2 306 296.00 | | 2 306 296.00 | 2 306 296.00 |
CO Grand total (0 to V) | 10 922 766.00 | | 10 922 766.00 | 10 922 766.00 |
CU Other investments | 9 800.00 | | 9 800.00 | 9 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 450.00 | | | 152 450.00 |
DD Legal reserve (1) | 15 245.00 | | | 15 245.00 |
DG Other reserves | 10 522 235.00 | | | 10 522 235.00 |
DH Retained earnings | 160 780.00 | | | 160 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 903.00 | | | 36 903.00 |
DL TOTAL (I) | 10 887 613.00 | | | 10 887 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 000.00 | | | 25 000.00 |
DX Trade payables and related accounts | 9 665.00 | | | 9 665.00 |
DY Tax and social security liabilities | 488.00 | | | 488.00 |
EC TOTAL (IV) | 35 153.00 | | | 35 153.00 |
EE Grand total (I to V) | 10 922 766.00 | | | 10 922 766.00 |
EG Accrued income and payables due within one year | 35 153.00 | | | 35 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 40.00 | |
FW Other purchases and external expenses | | | 8 276.00 | |
GE Other Expenses | | | 501.00 | |
GF Total Operating Expenses (II) | | | 8 777.00 | |
GG - OPERATING RESULT (I - II) | | | -8 737.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 53 315.00 | |
GP Total financial income (V) | | | 53 315.00 | |
GR Interest and similar expenses | | | 206.00 | |
GU Total financial expenses (VI) | | | 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 371.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 468.00 | | | 7 468.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 355.00 | | | 53 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 451.00 | | | 16 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 903.00 | | | 36 903.00 |
| |
| 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 | 8 486 826.00 | | 129 644.00 | 8 486 826.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 616 470.00 | |
I4 DECREASES Grand Total | | | 8 616 470.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 486 826.00 | | 129 644.00 | 8 486 826.00 |
| |
| 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 | 9 665.00 | 9 665.00 | | 9 665.00 |
UL Receivables related to investments | 8 606 670.00 | | 8 606 670.00 | 8 606 670.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VI Group and Associates | 25 000.00 | 25 000.00 | | 25 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 230 355.00 | 2 230 355.00 | | 2 230 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 837 425.00 | 2 230 755.00 | 8 606 670.00 | 10 837 425.00 |
VW VAT | 488.00 | 488.00 | | 488.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 153.00 | 35 153.00 | | 35 153.00 |
| |
| 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) | 6 097.00 | | | 6 097.00 |
ST Other accounts | 829.00 | | | 829.00 |
XQ Rental, rental and co-ownership charges | 1 350.00 | | | 1 350.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 276.00 | | | 8 276.00 |
