| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 401.00 | 2 307.00 | 94.00 | 2 401.00 |
BJ TOTAL (I) | 931 406.00 | 2 307.00 | 929 098.00 | 931 406.00 |
BZ Other receivables | 11 880.00 | | 11 880.00 | 11 880.00 |
CF Cash and cash equivalents | 5 930.00 | | 5 930.00 | 5 930.00 |
CH Prepaid expenses | 607.00 | | 607.00 | 607.00 |
CJ TOTAL (II) | 18 417.00 | | 18 417.00 | 18 417.00 |
CO Grand total (0 to V) | 949 823.00 | 2 307.00 | 947 516.00 | 949 823.00 |
CU Other investments | 929 005.00 | | 929 005.00 | 929 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 602 000.00 | 602 000.00 | | 602 000.00 |
DH Retained earnings | -17 225.00 | -34 527.00 | | -17 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 577.00 | 17 302.00 | | 70 577.00 |
DK Regulated provisions | 55 233.00 | 35 113.00 | | 55 233.00 |
DL TOTAL (I) | 710 585.00 | 619 889.00 | | 710 585.00 |
DU Loans and Debts from Credit Institutions (3) | 162 182.00 | 196 301.00 | | 162 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 401.00 | 2 401.00 | | 2 401.00 |
DX Trade payables and related accounts | 4 156.00 | 3 502.00 | | 4 156.00 |
DY Tax and social security liabilities | 116.00 | 6 182.00 | | 116.00 |
EA Other liabilities | 68 076.00 | 106 099.00 | | 68 076.00 |
EC TOTAL (IV) | 236 931.00 | 314 485.00 | | 236 931.00 |
EE Grand total (I to V) | 947 516.00 | 934 373.00 | | 947 516.00 |
EG Accrued income and payables due within one year | 110 598.00 | 152 911.00 | | 110 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 241.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 800.00 | |
GE Other Expenses | | | 229.00 | |
GF Total Operating Expenses (II) | | | 7 425.00 | |
GG - OPERATING RESULT (I - II) | | | -7 425.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 000.00 | |
GP Total financial income (V) | | | 95 000.00 | |
GR Interest and similar expenses | | | 9 091.00 | |
GU Total financial expenses (VI) | | | 9 091.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 20 119.00 | 20 119.00 | | 20 119.00 |
HH Total exceptional expenses (VIII) | 20 119.00 | 20 119.00 | | 20 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 119.00 | -20 119.00 | | -20 119.00 |
HK Income tax | -12 212.00 | -11 300.00 | | -12 212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 000.00 | 42 003.00 | | 95 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 423.00 | 24 701.00 | | 24 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 577.00 | 17 302.00 | | 70 577.00 |
| |
| 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 | 931 406.00 | | | 931 406.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 401.00 | | | 2 401.00 |
I3 DECREASES Total Financial Fixed Assets | | | 929 005.00 | |
I4 DECREASES Grand Total | | | 931 406.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 401.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 929 005.00 | | | 929 005.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 507.00 | 800.00 | | 1 507.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 507.00 | 800.00 | | 1 507.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 35 113.00 | 20 119.00 | | 35 113.00 |
7C Grand total | 35 113.00 | 20 119.00 | | 35 113.00 |
UJ - Exceptional | | 20 119.00 | | |
| |
| 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 | 4 156.00 | 4 156.00 | | 4 156.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68 076.00 | 68 076.00 | | 68 076.00 |
VG Loans with a maturity of up to one year at origin | 162 182.00 | 35 849.00 | 126 333.00 | 162 182.00 |
VI Group and Associates | 2 401.00 | 2 401.00 | | 2 401.00 |
VK Loans repaid during the year | 34 085.00 | | | 34 085.00 |
VM Income taxes | 11 880.00 | | | 11 880.00 |
VQ Other Taxes, Duties, and Similar Debts | 116.00 | 116.00 | | 116.00 |
VS Prepaid expenses | 607.00 | | | 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 487.00 | 12 487.00 | | 12 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 931.00 | 110 598.00 | 126 333.00 | 236 931.00 |
| |
| 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) | 6 099.00 | 4 815.00 | | 6 099.00 |
ST Other accounts | 141.00 | 104.00 | | 141.00 |
YW Business tax | 155.00 | 154.00 | | 155.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 155.00 | 154.00 | | 155.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 241.00 | 4 919.00 | | 6 241.00 |
