| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 386 634.00 | | 1 386 634.00 | 1 386 634.00 |
CD Marketable securities | 60 000.00 | | 60 000.00 | 60 000.00 |
CF Cash and cash equivalents | 46 083.00 | | 46 083.00 | 46 083.00 |
CJ TOTAL (II) | 106 083.00 | | 106 083.00 | 106 083.00 |
CO Grand total (0 to V) | 1 492 717.00 | | 1 492 717.00 | 1 492 717.00 |
CU Other investments | 1 386 634.00 | | 1 386 634.00 | 1 386 634.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 598 092.00 | | | 598 092.00 |
DB Share, merger, contribution premiums, etc. | 369 057.00 | | | 369 057.00 |
DD Legal reserve (1) | 47 410.00 | | | 47 410.00 |
DG Other reserves | 226 236.00 | | | 226 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 361.00 | | | 54 361.00 |
DK Regulated provisions | 6 684.00 | | | 6 684.00 |
DL TOTAL (I) | 1 301 841.00 | | | 1 301 841.00 |
DU Loans and Debts from Credit Institutions (3) | 190 286.00 | | | 190 286.00 |
DX Trade payables and related accounts | 589.00 | | | 589.00 |
EC TOTAL (IV) | 190 876.00 | | | 190 876.00 |
EE Grand total (I to V) | 1 492 717.00 | | | 1 492 717.00 |
EG Accrued income and payables due within one year | 24 752.00 | | | 24 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 160.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 2 306.00 | |
GG - OPERATING RESULT (I - II) | | | -2 306.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 62 046.00 | |
GL Other interest and similar income | | | 883.00 | |
GP Total financial income (V) | | | 62 929.00 | |
GR Interest and similar expenses | | | 4 518.00 | |
GU Total financial expenses (VI) | | | 4 518.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 411.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 743.00 | | | 1 743.00 |
HH Total exceptional expenses (VIII) | 1 743.00 | | | 1 743.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 743.00 | | | -1 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 929.00 | | | 62 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 568.00 | | | 8 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 361.00 | | | 54 361.00 |
| |
| 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 | 1 386 634.00 | | | 1 386 634.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 386 634.00 | |
I4 DECREASES Grand Total | | | 1 386 634.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 386 634.00 | | | 1 386 634.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 940.00 | 1 743.00 | | 4 940.00 |
7C Grand total | 4 940.00 | 1 743.00 | | 4 940.00 |
UJ - Exceptional | | 1 743.00 | | |
| |
| 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 | 589.00 | 589.00 | | 589.00 |
VH Loans with a maturity of more than one year at origin | 190 286.00 | 24 163.00 | 166 123.00 | 190 286.00 |
VK Loans repaid during the year | 44 682.00 | | | 44 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 876.00 | 24 752.00 | 166 123.00 | 190 876.00 |
| |
| 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 | 146.00 | | | 146.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 044.00 | | | 2 044.00 |
XQ Rental, rental and co-ownership charges | 62.00 | | | 62.00 |
YT Subcontracting | 53.00 | | | 53.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 146.00 | | | 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 160.00 | | | 2 160.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
