| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 62 762.00 | | 62 762.00 | 62 762.00 |
BJ TOTAL (I) | 69 108.00 | | 69 108.00 | 69 108.00 |
CF Cash and cash equivalents | 54 349.00 | | 54 349.00 | 54 349.00 |
CJ TOTAL (II) | 54 349.00 | | 54 349.00 | 54 349.00 |
CO Grand total (0 to V) | 123 458.00 | | 123 458.00 | 123 458.00 |
CP Shares due in less than one year | 62 762.00 | | | 62 762.00 |
CU Other investments | 6 346.00 | | 6 346.00 | 6 346.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 424.00 | | | 7 424.00 |
DB Share, merger, contribution premiums, etc. | 56 632.00 | | | 56 632.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 51 546.00 | | | 51 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 937.00 | | | -1 937.00 |
DL TOTAL (I) | 114 464.00 | | | 114 464.00 |
DX Trade payables and related accounts | 1 760.00 | | | 1 760.00 |
EA Other liabilities | 7 234.00 | | | 7 234.00 |
EC TOTAL (IV) | 8 994.00 | | | 8 994.00 |
EE Grand total (I to V) | 123 458.00 | | | 123 458.00 |
EG Accrued income and payables due within one year | 1 760.00 | | | 1 760.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 282.00 | |
GE Other Expenses | | | 166.00 | |
GF Total Operating Expenses (II) | | | 2 449.00 | |
GG - OPERATING RESULT (I - II) | | | -2 449.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 526.00 | |
GP Total financial income (V) | | | 3 526.00 | |
GR Interest and similar expenses | | | 3 014.00 | |
GU Total financial expenses (VI) | | | 3 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 526.00 | | | 3 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 464.00 | | | 5 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 937.00 | | | -1 937.00 |
| |
| 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 | 142 670.00 | | 3 526.00 | 142 670.00 |
I3 DECREASES Total Financial Fixed Assets | | 77 088.00 | 69 109.00 | |
I4 DECREASES Grand Total | | 77 088.00 | 69 109.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 142 670.00 | | 3 526.00 | 142 670.00 |
| |
| 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 | 1 760.00 | 1 760.00 | | 1 760.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 234.00 | | 7 234.00 | 7 234.00 |
UL Receivables related to investments | 62 762.00 | 62 762.00 | | 62 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 762.00 | 62 762.00 | | 62 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 994.00 | 1 760.00 | 7 234.00 | 8 994.00 |
| |
| 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) | 2 205.00 | | | 2 205.00 |
ST Other accounts | 76.00 | | | 76.00 |
ZE Dividends | 30 000.00 | | | 30 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 282.00 | | | 2 282.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
