| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 079 926.00 | | 1 079 926.00 | 1 079 926.00 |
BZ Other receivables | 1 464 745.00 | | 1 464 745.00 | 1 464 745.00 |
CF Cash and cash equivalents | 3 529.00 | | 3 529.00 | 3 529.00 |
CH Prepaid expenses | 388.00 | | 388.00 | 388.00 |
CJ TOTAL (II) | 1 468 662.00 | | 1 468 662.00 | 1 468 662.00 |
CO Grand total (0 to V) | 2 548 588.00 | | 2 548 588.00 | 2 548 588.00 |
CU Other investments | 1 079 926.00 | | 1 079 926.00 | 1 079 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100.00 | | | 1 100.00 |
DB Share, merger, contribution premiums, etc. | 544 100.00 | | | 544 100.00 |
DD Legal reserve (1) | 110.00 | | | 110.00 |
DH Retained earnings | 936 332.00 | | | 936 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 448.00 | | | -10 448.00 |
DK Regulated provisions | 18 287.00 | | | 18 287.00 |
DL TOTAL (I) | 1 489 481.00 | | | 1 489 481.00 |
DU Loans and Debts from Credit Institutions (3) | 449 265.00 | | | 449 265.00 |
DX Trade payables and related accounts | 8 815.00 | | | 8 815.00 |
EA Other liabilities | 601 026.00 | | | 601 026.00 |
EC TOTAL (IV) | 1 059 107.00 | | | 1 059 107.00 |
EE Grand total (I to V) | 2 548 588.00 | | | 2 548 588.00 |
EG Accrued income and payables due within one year | 775 693.00 | | | 775 693.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 734.00 | | | 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 966.00 | |
FX Taxes, duties, and similar payments | | | 101.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 068.00 | |
GG - OPERATING RESULT (I - II) | | | -14 068.00 | |
GL Other interest and similar income | | | 29 143.00 | |
GP Total financial income (V) | | | 29 143.00 | |
GR Interest and similar expenses | | | 21 524.00 | |
GU Total financial expenses (VI) | | | 21 524.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 619.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 448.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 999.00 | | | 3 999.00 |
HH Total exceptional expenses (VIII) | 3 999.00 | | | 3 999.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 999.00 | | | -3 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 143.00 | | | 29 143.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 590.00 | | | 39 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 448.00 | | | -10 448.00 |
| |
| 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 | 1 079 926.00 | | | 1 079 926.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 079 926.00 | |
I4 DECREASES Grand Total | | | 1 079 926.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 079 926.00 | | | 1 079 926.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 288.00 | 3 999.00 | | 14 288.00 |
7C Grand total | 14 288.00 | 3 999.00 | | 14 288.00 |
UJ - Exceptional | | 3 999.00 | | |
| |
| 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 | 8 815.00 | 8 815.00 | | 8 815.00 |
8K Other liabilities (including liabilities related to repo transactions) | 601 026.00 | 601 026.00 | | 601 026.00 |
UT Other financial assets | 1.00 | | | 1.00 |
VC Group and associates | 1 464 745.00 | | | 1 464 745.00 |
VH Loans with a maturity of more than one year at origin | 449 265.00 | 165 852.00 | 283 414.00 | 449 265.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VK Loans repaid during the year | 200 000.00 | | | 200 000.00 |
VS Prepaid expenses | 388.00 | | | 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 465 133.00 | 1 465 133.00 | | 1 465 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 059 107.00 | 775 693.00 | 283 414.00 | 1 059 107.00 |
| |
| 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) | 4 269.00 | | | 4 269.00 |
ST Other accounts | 2 994.00 | | | 2 994.00 |
YT Subcontracting | 6 703.00 | | | 6 703.00 |
YW Business tax | 101.00 | | | 101.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 101.00 | | | 101.00 |
ZE Dividends | 400 000.00 | | | 400 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 966.00 | | | 13 966.00 |
