| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 176 074.00 | | 176 074.00 | 176 074.00 |
BJ TOTAL (I) | 180 824.00 | | 180 824.00 | 180 824.00 |
CF Cash and cash equivalents | 59.00 | | 59.00 | 59.00 |
CJ TOTAL (II) | 59.00 | | 59.00 | 59.00 |
CO Grand total (0 to V) | 180 884.00 | | 180 884.00 | 180 884.00 |
CP Shares due in less than one year | 176 074.00 | | | 176 074.00 |
CU Other investments | 4 750.00 | | 4 750.00 | 4 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 800.00 | 96 800.00 | | 96 800.00 |
DB Share, merger, contribution premiums, etc. | 13 650.00 | 13 650.00 | | 13 650.00 |
DD Legal reserve (1) | 9 680.00 | 9 680.00 | | 9 680.00 |
DG Other reserves | 113 843.00 | 113 363.00 | | 113 843.00 |
DH Retained earnings | -54 913.00 | -54 913.00 | | -54 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 377.00 | 480.00 | | 377.00 |
DL TOTAL (I) | 179 437.00 | 179 060.00 | | 179 437.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 473.00 | | |
DX Trade payables and related accounts | 1 380.00 | 900.00 | | 1 380.00 |
DY Tax and social security liabilities | 67.00 | 85.00 | | 67.00 |
EC TOTAL (IV) | 1 447.00 | 4 458.00 | | 1 447.00 |
EE Grand total (I to V) | 180 884.00 | 183 518.00 | | 180 884.00 |
EG Accrued income and payables due within one year | 1 447.00 | 4 458.00 | | 1 447.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 625.00 | |
GF Total Operating Expenses (II) | | | 1 625.00 | |
GG - OPERATING RESULT (I - II) | | | -1 625.00 | |
GL Other interest and similar income | | | 2 068.00 | |
GP Total financial income (V) | | | 2 068.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 67.00 | 85.00 | | 67.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 068.00 | 2 453.00 | | 2 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 692.00 | 1 973.00 | | 1 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 377.00 | 480.00 | | 377.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8E Income Taxes | 67.00 | 67.00 | | 67.00 |
UL Receivables related to investments | 176 074.00 | 176 074.00 | | 176 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 176 074.00 | 176 074.00 | | 176 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 447.00 | 1 447.00 | | 1 447.00 |
| |
| 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) | 1 427.00 | 1 428.00 | | 1 427.00 |
ST Other accounts | 198.00 | 460.00 | | 198.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 625.00 | 1 888.00 | | 1 625.00 |
