| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 803.00 | | 803.00 | 803.00 |
BZ Other receivables | 54 383 317.00 | | 54 383 317.00 | 54 383 317.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 12 676 922.00 | | 12 676 922.00 | 12 676 922.00 |
CJ TOTAL (II) | 67 060 238.00 | | 67 060 238.00 | 67 060 238.00 |
CO Grand total (0 to V) | 67 061 041.00 | | 67 061 041.00 | 67 061 041.00 |
CU Other investments | 803.00 | | 803.00 | 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 212.00 | 14 212.00 | | 14 212.00 |
DD Legal reserve (1) | 1 422.00 | 1 422.00 | | 1 422.00 |
DH Retained earnings | 455 507.00 | 852 518.00 | | 455 507.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 573.00 | 102 967.00 | | 170 573.00 |
DL TOTAL (I) | 641 714.00 | 971 119.00 | | 641 714.00 |
DU Loans and Debts from Credit Institutions (3) | 7 003.00 | 12 231.00 | | 7 003.00 |
DX Trade payables and related accounts | 49.00 | 49.00 | | 49.00 |
EA Other liabilities | 66 412 275.00 | 69 295 312.00 | | 66 412 275.00 |
EC TOTAL (IV) | 66 419 327.00 | 69 307 592.00 | | 66 419 327.00 |
EE Grand total (I to V) | 67 061 041.00 | 70 278 711.00 | | 67 061 041.00 |
EG Accrued income and payables due within one year | 66 419 327.00 | 69 307 592.00 | | 66 419 327.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 003.00 | 12 231.00 | | 7 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 66 291.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
GF Total Operating Expenses (II) | | | 66 425.00 | |
GG - OPERATING RESULT (I - II) | | | -66 425.00 | |
GH Attributed profit or transferred loss (III) | | | 41.00 | |
GI Supported loss or transferred profit (IV) | | | 1 513.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 519.00 | |
GL Other interest and similar income | | | 572 023.00 | |
GO Net income from sales of marketable securities | | | 6 808.00 | |
GP Total financial income (V) | | | 579 350.00 | |
GR Interest and similar expenses | | | 256 652.00 | |
GT Net expenses on sales of marketable securities | | | 38.00 | |
GU Total financial expenses (VI) | | | 256 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 322 659.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 254 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 15.00 | | |
HD Total exceptional income (VII) | | 15.00 | | |
HF Exceptional expenses on capital transactions | | 15.00 | | |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HK Income tax | 84 189.00 | 50 963.00 | | 84 189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 579 390.00 | 514 879.00 | | 579 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 408 818.00 | 411 912.00 | | 408 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 573.00 | 102 967.00 | | 170 573.00 |
| |
| 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 | 803.00 | | | 803.00 |
I3 DECREASES Total Financial Fixed Assets | | | 803.00 | |
I4 DECREASES Grand Total | | | 803.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 803.00 | | | 803.00 |
| |
| 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 | 49.00 | 49.00 | | 49.00 |
VB VAT | 206.00 | | | 206.00 |
VC Group and associates | 54 383 061.00 | | | 54 383 061.00 |
VG Loans with a maturity of up to one year at origin | 7 003.00 | 7 003.00 | | 7 003.00 |
VI Group and Associates | 66 412 275.00 | 66 412 275.00 | | 66 412 275.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49.00 | | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 383 317.00 | 54 383 317.00 | | 54 383 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 419 327.00 | 66 419 327.00 | | 66 419 327.00 |
| |
| 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) | | 655.00 | | |
ST Other accounts | 66 291.00 | 62 896.00 | | 66 291.00 |
YP Average staff number | 8.00 | 8.00 | | 8.00 |
YW Business tax | 134.00 | 130.00 | | 134.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 134.00 | 130.00 | | 134.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 291.00 | 63 550.00 | | 66 291.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
