| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 277 123.00 | | 277 123.00 | 277 123.00 |
BJ TOTAL (I) | 571 302.00 | | 571 302.00 | 571 302.00 |
CF Cash and cash equivalents | 932.00 | | 932.00 | 932.00 |
CJ TOTAL (II) | 932.00 | | 932.00 | 932.00 |
CO Grand total (0 to V) | 572 233.00 | | 572 233.00 | 572 233.00 |
CU Other investments | 294 179.00 | | 294 179.00 | 294 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DG Other reserves | 11 646.00 | | | 11 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 045.00 | | | 145 045.00 |
DL TOTAL (I) | 486 691.00 | | | 486 691.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 599.00 | | | 84 599.00 |
DX Trade payables and related accounts | 943.00 | | | 943.00 |
EC TOTAL (IV) | 85 542.00 | | | 85 542.00 |
EE Grand total (I to V) | 572 233.00 | | | 572 233.00 |
EG Accrued income and payables due within one year | 85 542.00 | | | 85 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 515.00 | |
GF Total Operating Expenses (II) | | | 5 515.00 | |
GG - OPERATING RESULT (I - II) | | | -5 515.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 151 897.00 | |
GP Total financial income (V) | | | 151 897.00 | |
GR Interest and similar expenses | | | 1 336.00 | |
GU Total financial expenses (VI) | | | 1 336.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 151 897.00 | | | 151 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 852.00 | | | 6 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 045.00 | | | 145 045.00 |
| |
| 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 | 420 405.00 | | 153 387.00 | 420 405.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 490.00 | 571 302.00 | |
I4 DECREASES Grand Total | | 2 490.00 | 571 302.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 420 405.00 | | 153 387.00 | 420 405.00 |
| |
| 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 | 943.00 | 943.00 | | 943.00 |
UL Receivables related to investments | 277 123.00 | | 277 123.00 | 277 123.00 |
VI Group and Associates | 84 599.00 | 84 599.00 | | 84 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 277 123.00 | | 277 123.00 | 277 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 542.00 | 85 542.00 | | 85 542.00 |
| |
| 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) | 2 213.00 | | | 2 213.00 |
ST Other accounts | 3 302.00 | | | 3 302.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 515.00 | | | 5 515.00 |
