| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 413 714.00 | | 12 413 714.00 | 12 413 714.00 |
BZ Other receivables | 87 945.00 | | 87 945.00 | 87 945.00 |
CF Cash and cash equivalents | 4 967.00 | | 4 967.00 | 4 967.00 |
CJ TOTAL (II) | 92 912.00 | | 92 912.00 | 92 912.00 |
CO Grand total (0 to V) | 12 506 626.00 | | 12 506 626.00 | 12 506 626.00 |
CU Other investments | 12 413 714.00 | | 12 413 714.00 | 12 413 714.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 250 000.00 | | | 6 250 000.00 |
DD Legal reserve (1) | 249 727.00 | | | 249 727.00 |
DG Other reserves | 4 724 762.00 | | | 4 724 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 816 558.00 | | | 816 558.00 |
DK Regulated provisions | 413 714.00 | | | 413 714.00 |
DL TOTAL (I) | 12 454 762.00 | | | 12 454 762.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49.00 | | | 49.00 |
DX Trade payables and related accounts | 9 650.00 | | | 9 650.00 |
DY Tax and social security liabilities | 42 166.00 | | | 42 166.00 |
EC TOTAL (IV) | 51 864.00 | | | 51 864.00 |
EE Grand total (I to V) | 12 506 626.00 | | | 12 506 626.00 |
EG Accrued income and payables due within one year | 51 864.00 | | | 51 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 852.00 | |
FX Taxes, duties, and similar payments | | | 105.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 928.00 | |
GF Total Operating Expenses (II) | | | 40 885.00 | |
GG - OPERATING RESULT (I - II) | | | -40 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 850 000.00 | |
GP Total financial income (V) | | | 850 000.00 | |
GR Interest and similar expenses | | | 5 028.00 | |
GU Total financial expenses (VI) | | | 5 028.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 844 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 804 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -12 472.00 | | | -12 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 850 000.00 | | | 850 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 442.00 | | | 33 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 816 558.00 | | | 816 558.00 |
| |
| 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 | 12 413 714.00 | | | 12 413 714.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 413 714.00 | |
I4 DECREASES Grand Total | | | 12 413 714.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 413 714.00 | | | 12 413 714.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 413 714.00 | | | 413 714.00 |
7C Grand total | 413 714.00 | | | 413 714.00 |
| |
| 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 | 9 650.00 | 9 650.00 | | 9 650.00 |
8E Income Taxes | 42 166.00 | 42 166.00 | | 42 166.00 |
VC Group and associates | 87 945.00 | | | 87 945.00 |
VI Group and Associates | 49.00 | 49.00 | | 49.00 |
VK Loans repaid during the year | 892 857.00 | | | 892 857.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 945.00 | 87 945.00 | | 87 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 864.00 | 51 864.00 | | 51 864.00 |
| |
| 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) | 10 329.00 | | | 10 329.00 |
ST Other accounts | 21 523.00 | | | 21 523.00 |
YW Business tax | 105.00 | | | 105.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 105.00 | | | 105.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 31 852.00 | | | 31 852.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
