| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 296 534.00 | | 2 296 534.00 | 2 296 534.00 |
BZ Other receivables | 96 221.00 | | 96 221.00 | 96 221.00 |
CJ TOTAL (II) | 96 221.00 | | 96 221.00 | 96 221.00 |
CO Grand total (0 to V) | 2 392 755.00 | | 2 392 755.00 | 2 392 755.00 |
CU Other investments | 2 296 534.00 | | 2 296 534.00 | 2 296 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 040.00 | | | 225 040.00 |
DD Legal reserve (1) | 22 504.00 | | | 22 504.00 |
DG Other reserves | 1 540 869.00 | | | 1 540 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 282 452.00 | | | 282 452.00 |
DK Regulated provisions | 9 077.00 | | | 9 077.00 |
DL TOTAL (I) | 2 079 943.00 | | | 2 079 943.00 |
DU Loans and Debts from Credit Institutions (3) | 200 282.00 | | | 200 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 568.00 | | | 101 568.00 |
DX Trade payables and related accounts | 5 802.00 | | | 5 802.00 |
DY Tax and social security liabilities | 5 159.00 | | | 5 159.00 |
EC TOTAL (IV) | 312 812.00 | | | 312 812.00 |
EE Grand total (I to V) | 2 392 755.00 | | | 2 392 755.00 |
EG Accrued income and payables due within one year | 191 914.00 | | | 191 914.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 210.00 | | | 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 658.00 | |
FZ Social Security Contributions | | | 7 208.00 | |
GF Total Operating Expenses (II) | | | 14 866.00 | |
GG - OPERATING RESULT (I - II) | | | -14 866.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 299 894.00 | |
GP Total financial income (V) | | | 299 894.00 | |
GR Interest and similar expenses | | | 9 796.00 | |
GU Total financial expenses (VI) | | | 9 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 290 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 275 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 208.00 | | | 7 208.00 |
HK Income tax | -7 221.00 | | | -7 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 299 894.00 | | | 299 894.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 441.00 | | | 17 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 282 452.00 | | | 282 452.00 |
| |
| 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 | 2 296 534.00 | | | 2 296 534.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 296 534.00 | |
I4 DECREASES Grand Total | | | 2 296 534.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 296 534.00 | | | 2 296 534.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 077.00 | | | 9 077.00 |
7C Grand total | 9 077.00 | | | 9 077.00 |
| |
| 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 | 5 802.00 | 5 802.00 | | 5 802.00 |
8D Social Security and Other Social Organizations | 5 136.00 | 5 136.00 | | 5 136.00 |
VC Group and associates | 41 246.00 | | | 41 246.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VH Loans with a maturity of more than one year at origin | 200 071.00 | 79 173.00 | 120 898.00 | 200 071.00 |
VI Group and Associates | 101 591.00 | 101 591.00 | | 101 591.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 393 467.00 | | | 393 467.00 |
VM Income taxes | 53 223.00 | | | 53 223.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 752.00 | | | 1 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 221.00 | 96 221.00 | | 96 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 812.00 | 191 914.00 | 120 898.00 | 312 812.00 |
| |
| 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) | 4 161.00 | | | 4 161.00 |
ST Other accounts | 3 497.00 | | | 3 497.00 |
ZE Dividends | 90 000.00 | | | 90 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 658.00 | | | 7 658.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
