| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 659 380.00 | | 659 380.00 | 659 380.00 |
BZ Other receivables | 925.00 | | 925.00 | 925.00 |
CF Cash and cash equivalents | 5 723.00 | | 5 723.00 | 5 723.00 |
CJ TOTAL (II) | 6 648.00 | | 6 648.00 | 6 648.00 |
CO Grand total (0 to V) | 666 028.00 | | 666 028.00 | 666 028.00 |
CU Other investments | 659 380.00 | | 659 380.00 | 659 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 639.00 | | | 106 639.00 |
DD Legal reserve (1) | 10 664.00 | | | 10 664.00 |
DG Other reserves | 332 968.00 | | | 332 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 714.00 | | | 6 714.00 |
DK Regulated provisions | 29 556.00 | | | 29 556.00 |
DL TOTAL (I) | 486 542.00 | | | 486 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 177 635.00 | | | 177 635.00 |
DX Trade payables and related accounts | 1 851.00 | | | 1 851.00 |
EC TOTAL (IV) | 179 486.00 | | | 179 486.00 |
EE Grand total (I to V) | 666 028.00 | | | 666 028.00 |
EG Accrued income and payables due within one year | 179 486.00 | | | 179 486.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 104.00 | |
FX Taxes, duties, and similar payments | | | 114.00 | |
GF Total Operating Expenses (II) | | | 2 218.00 | |
GG - OPERATING RESULT (I - II) | | | -2 218.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 23 800.00 | |
GP Total financial income (V) | | | 23 800.00 | |
GR Interest and similar expenses | | | 2 210.00 | |
GU Total financial expenses (VI) | | | 2 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 371.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 339.00 | | | 1 339.00 |
HG Exceptional depreciation and provisions | 11 317.00 | | | 11 317.00 |
HH Total exceptional expenses (VIII) | 12 656.00 | | | 12 656.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 656.00 | | | -12 656.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 800.00 | | | 23 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 085.00 | | | 17 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 714.00 | | | 6 714.00 |
| |
| 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 | 656 900.00 | | 2 480.00 | 656 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 659 380.00 | |
I4 DECREASES Grand Total | | | 659 380.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 656 900.00 | | 2 480.00 | 656 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 239.00 | 11 317.00 | | 18 239.00 |
7C Grand total | 18 239.00 | 11 317.00 | | 18 239.00 |
UJ - Exceptional | | 11 317.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 93 774.00 | 93 774.00 | | 93 774.00 |
8B Suppliers and Related Accounts | 1 851.00 | 1 851.00 | | 1 851.00 |
VB VAT | 925.00 | | | 925.00 |
VI Group and Associates | 83 861.00 | 83 861.00 | | 83 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 925.00 | 925.00 | | 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 486.00 | 179 486.00 | | 179 486.00 |
| |
| 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) | 1 988.00 | | | 1 988.00 |
ST Other accounts | 115.00 | | | 115.00 |
YW Business tax | 114.00 | | | 114.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 114.00 | | | 114.00 |
YZ Total deductible VAT on goods and services | 617.00 | | | 617.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 104.00 | | | 2 104.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
