| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 196.00 | 738.00 | 458.00 | 1 196.00 |
BD Other fixed assets | 79.00 | | 79.00 | 79.00 |
BJ TOTAL (I) | 759 409.00 | 738.00 | 758 670.00 | 759 409.00 |
BZ Other receivables | 54 452.00 | | 54 452.00 | 54 452.00 |
CF Cash and cash equivalents | 2 482.00 | | 2 482.00 | 2 482.00 |
CJ TOTAL (II) | 56 934.00 | | 56 934.00 | 56 934.00 |
CO Grand total (0 to V) | 816 343.00 | 738.00 | 815 605.00 | 816 343.00 |
CU Other investments | 758 134.00 | | 758 134.00 | 758 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 79 182.00 | 40 984.00 | | 79 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 405.00 | 38 198.00 | | 64 405.00 |
DK Regulated provisions | 32 247.00 | 21 776.00 | | 32 247.00 |
DL TOTAL (I) | 181 334.00 | 106 458.00 | | 181 334.00 |
DU Loans and Debts from Credit Institutions (3) | 461 706.00 | 525 048.00 | | 461 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172 085.00 | 180 698.00 | | 172 085.00 |
DX Trade payables and related accounts | 480.00 | 480.00 | | 480.00 |
DY Tax and social security liabilities | | 58.00 | | |
EC TOTAL (IV) | 634 271.00 | 706 284.00 | | 634 271.00 |
EE Grand total (I to V) | 815 605.00 | 812 743.00 | | 815 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 744.00 | |
FX Taxes, duties, and similar payments | | | 59.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 239.00 | |
GF Total Operating Expenses (II) | | | 5 042.00 | |
GG - OPERATING RESULT (I - II) | | | -5 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 13 744.00 | |
GU Total financial expenses (VI) | | | 13 744.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 257.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 10 471.00 | 10 471.00 | | 10 471.00 |
HH Total exceptional expenses (VIII) | 10 471.00 | 10 471.00 | | 10 471.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 471.00 | -10 471.00 | | -10 471.00 |
HK Income tax | -23 661.00 | | | -23 661.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | 70 001.00 | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 596.00 | 31 803.00 | | 5 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 405.00 | 38 198.00 | | 64 405.00 |
| |
| 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 | 759 409.00 | | | 759 409.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 196.00 | | | 1 196.00 |
I3 DECREASES Total Financial Fixed Assets | | | 758 213.00 | |
I4 DECREASES Grand Total | | | 759 409.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 196.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 758 213.00 | | | 758 213.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 499.00 | 239.00 | | 499.00 |
CY DEPRECIATION Start-up, development, or research expenses | 499.00 | 239.00 | | 499.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 776.00 | 10 471.00 | | 21 776.00 |
7C Grand total | 21 776.00 | 10 471.00 | | 21 776.00 |
UJ - Exceptional | | 10 471.00 | | |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
VC Group and associates | 45 429.00 | | | 45 429.00 |
VH Loans with a maturity of more than one year at origin | 461 706.00 | 65 120.00 | 279 267.00 | 461 706.00 |
VI Group and Associates | 172 085.00 | 172 085.00 | | 172 085.00 |
VK Loans repaid during the year | 63 343.00 | | | 63 343.00 |
VM Income taxes | 9 003.00 | | | 9 003.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20.00 | | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 452.00 | 54 452.00 | | 54 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 634 271.00 | 237 685.00 | 279 267.00 | 634 271.00 |
| |
| 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) | 1 324.00 | 1 617.00 | | 1 324.00 |
ST Other accounts | 3 420.00 | 3 851.00 | | 3 420.00 |
YW Business tax | 59.00 | 58.00 | | 59.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 59.00 | 58.00 | | 59.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 744.00 | 5 468.00 | | 4 744.00 |
