| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 845.00 | 4 007.00 | 838.00 | 4 845.00 |
BB Receivables related to investments | 1 023 590.00 | 298 611.00 | 724 979.00 | 1 023 590.00 |
BJ TOTAL (I) | 1 661 698.00 | 402 618.00 | 1 259 080.00 | 1 661 698.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 218 772.00 | | 218 772.00 | 218 772.00 |
CH Prepaid expenses | 2 380.00 | | 2 380.00 | 2 380.00 |
CJ TOTAL (II) | 221 152.00 | | 221 152.00 | 221 152.00 |
CO Grand total (0 to V) | 1 882 850.00 | 402 618.00 | 1 480 232.00 | 1 882 850.00 |
CP Shares due in less than one year | 724 979.00 | | | 724 979.00 |
CU Other investments | 633 263.00 | 100 000.00 | 533 263.00 | 633 263.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 869 500.00 | 869 500.00 | | 869 500.00 |
DG Other reserves | 161 523.00 | 176 691.00 | | 161 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 284 162.00 | 59 832.00 | | 284 162.00 |
DL TOTAL (I) | 1 315 185.00 | 1 106 023.00 | | 1 315 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 328.00 | 33 630.00 | | 38 328.00 |
DX Trade payables and related accounts | 1 157.00 | 1 128.00 | | 1 157.00 |
DY Tax and social security liabilities | 125 562.00 | 21 084.00 | | 125 562.00 |
EC TOTAL (IV) | 165 047.00 | 55 842.00 | | 165 047.00 |
EE Grand total (I to V) | 1 480 232.00 | 1 161 865.00 | | 1 480 232.00 |
EG Accrued income and payables due within one year | 165 047.00 | 55 842.00 | | 165 047.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4 672.00 | |
FR Total operating income (I) | | | 4 672.00 | |
FW Other purchases and external expenses | | | 41 232.00 | |
FX Taxes, duties, and similar payments | | | 3 126.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 12 585.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 600.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 93 543.00 | |
GG - OPERATING RESULT (I - II) | | | -88 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 514 168.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 514 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 514 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 425 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 12 585.00 | 21 621.00 | | 12 585.00 |
HE Exceptional expenses on management operations | 9 519.00 | | | 9 519.00 |
HF Exceptional expenses on capital transactions | | 48 000.00 | | |
HH Total exceptional expenses (VIII) | 9 519.00 | 48 000.00 | | 9 519.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 519.00 | -48 000.00 | | -9 519.00 |
HK Income tax | 131 615.00 | 18 448.00 | | 131 615.00 |
HL TOTAL REVENUE (I + III + V + VII) | 518 840.00 | 567 241.00 | | 518 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 678.00 | 507 409.00 | | 234 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 284 162.00 | 59 832.00 | | 284 162.00 |
| |
| 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 | 1 404 931.00 | | 886 731.00 | 1 404 931.00 |
I3 DECREASES Total Financial Fixed Assets | | 629 964.00 | 1 656 853.00 | |
I4 DECREASES Grand Total | | 629 964.00 | 1 661 698.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 845.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 845.00 | | | 4 845.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 400 086.00 | | 886 731.00 | 1 400 086.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 407.00 | 600.00 | | 3 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 407.00 | 600.00 | | 3 407.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 398 611.00 | | | 398 611.00 |
7C Grand total | 398 611.00 | | | 398 611.00 |
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 | 1 157.00 | 1 157.00 | | 1 157.00 |
8D Social Security and Other Social Organizations | 12 395.00 | 12 395.00 | | 12 395.00 |
8E Income Taxes | 113 167.00 | 113 167.00 | | 113 167.00 |
UL Receivables related to investments | 1 023 590.00 | 1 023 590.00 | | 1 023 590.00 |
VI Group and Associates | 38 328.00 | 38 328.00 | | 38 328.00 |
VS Prepaid expenses | 2 380.00 | | | 2 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 025 970.00 | 1 025 970.00 | | 1 025 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 047.00 | 165 047.00 | | 165 047.00 |
| |
| 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 | 2 388.00 | 4 262.00 | | 2 388.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 060.00 | 2 891.00 | | 9 060.00 |
ST Other accounts | 19 573.00 | 20 691.00 | | 19 573.00 |
XQ Rental, rental and co-ownership charges | 12 599.00 | 12 232.00 | | 12 599.00 |
YW Business tax | 738.00 | 407.00 | | 738.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 126.00 | 4 669.00 | | 3 126.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 232.00 | 35 814.00 | | 41 232.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
