| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 622 859.00 | | 8 622 859.00 | 8 622 859.00 |
BZ Other receivables | 354 379.00 | | 354 379.00 | 354 379.00 |
CF Cash and cash equivalents | 7 121.00 | | 7 121.00 | 7 121.00 |
CH Prepaid expenses | 523.00 | | 523.00 | 523.00 |
CJ TOTAL (II) | 362 023.00 | | 362 023.00 | 362 023.00 |
CO Grand total (0 to V) | 8 984 883.00 | | 8 984 883.00 | 8 984 883.00 |
CU Other investments | 8 622 859.00 | | 8 622 859.00 | 8 622 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 575 000.00 | 4 575 000.00 | | 4 575 000.00 |
DB Share, merger, contribution premiums, etc. | 140 026.00 | 140 026.00 | | 140 026.00 |
DD Legal reserve (1) | 127 845.00 | 109 415.00 | | 127 845.00 |
DG Other reserves | 72 319.00 | 72 319.00 | | 72 319.00 |
DH Retained earnings | 1 877 201.00 | 1 527 023.00 | | 1 877 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 437 211.00 | 368 607.00 | | 437 211.00 |
DL TOTAL (I) | 7 229 604.00 | 6 792 393.00 | | 7 229 604.00 |
DU Loans and Debts from Credit Institutions (3) | 1 234 519.00 | 1 543 571.00 | | 1 234 519.00 |
DX Trade payables and related accounts | 3 134.00 | 14 447.00 | | 3 134.00 |
DY Tax and social security liabilities | 32 300.00 | 36 418.00 | | 32 300.00 |
EA Other liabilities | 485 323.00 | 410 539.00 | | 485 323.00 |
EC TOTAL (IV) | 1 755 278.00 | 2 004 976.00 | | 1 755 278.00 |
EE Grand total (I to V) | 8 984 883.00 | 8 797 369.00 | | 8 984 883.00 |
EG Accrued income and payables due within one year | 832 202.00 | 774 205.00 | | 832 202.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 515.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GF Total Operating Expenses (II) | | | 10 662.00 | |
GG - OPERATING RESULT (I - II) | | | -10 662.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 861 754.00 | |
GL Other interest and similar income | | | 5 529.00 | |
GP Total financial income (V) | | | 867 284.00 | |
GR Interest and similar expenses | | | 22 618.00 | |
GU Total financial expenses (VI) | | | 22 618.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 844 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 834 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 613.00 | | |
HD Total exceptional income (VII) | | 2 613.00 | | |
HE Exceptional expenses on management operations | 18.00 | | | 18.00 |
HH Total exceptional expenses (VIII) | 18.00 | | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | 2 613.00 | | -18.00 |
HK Income tax | 396 774.00 | 369 334.00 | | 396 774.00 |
HL TOTAL REVENUE (I + III + V + VII) | 867 284.00 | 786 611.00 | | 867 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 430 072.00 | 418 003.00 | | 430 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 437 211.00 | 368 607.00 | | 437 211.00 |
| |
| 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 | 8 622 859.00 | | | 8 622 859.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 622 859.00 | |
I4 DECREASES Grand Total | | | 8 622 859.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 622 859.00 | | | 8 622 859.00 |
| |
| 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 | 3 134.00 | 3 134.00 | | 3 134.00 |
8E Income Taxes | 32 300.00 | 32 300.00 | | 32 300.00 |
VC Group and associates | 338 081.00 | | | 338 081.00 |
VG Loans with a maturity of up to one year at origin | 299.00 | 299.00 | | 299.00 |
VH Loans with a maturity of more than one year at origin | 1 234 220.00 | 311 144.00 | 923 076.00 | 1 234 220.00 |
VI Group and Associates | 485 323.00 | 485 323.00 | | 485 323.00 |
VK Loans repaid during the year | 307 692.00 | | | 307 692.00 |
VP Miscellaneous | 16 298.00 | | | 16 298.00 |
VS Prepaid expenses | 523.00 | | | 523.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 354 902.00 | 354 902.00 | | 354 902.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 755 278.00 | 832 202.00 | 923 076.00 | 1 755 278.00 |
| |
| 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 | 147.00 | 149.00 | | 147.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 487.00 | 14 576.00 | | 3 487.00 |
ST Other accounts | 3 427.00 | 2 876.00 | | 3 427.00 |
YU External personnel | 3 600.00 | 3 600.00 | | 3 600.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 147.00 | 149.00 | | 147.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 515.00 | 21 053.00 | | 10 515.00 |
