| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 190 940.00 | | 1 190 940.00 | 1 190 940.00 |
BZ Other receivables | 6 279 204.00 | | 6 279 204.00 | 6 279 204.00 |
CF Cash and cash equivalents | 1 009.00 | | 1 009.00 | 1 009.00 |
CJ TOTAL (II) | 6 280 213.00 | | 6 280 213.00 | 6 280 213.00 |
CO Grand total (0 to V) | 7 471 153.00 | | 7 471 153.00 | 7 471 153.00 |
CU Other investments | 1 190 940.00 | | 1 190 940.00 | 1 190 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 1 476 738.00 | 1 474 841.00 | | 1 476 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 741 260.00 | 1 896.00 | | 741 260.00 |
DL TOTAL (I) | 2 219 648.00 | 1 478 388.00 | | 2 219 648.00 |
DU Loans and Debts from Credit Institutions (3) | 3 737 834.00 | 4 335 735.00 | | 3 737 834.00 |
DX Trade payables and related accounts | 97 400.00 | 37 200.00 | | 97 400.00 |
DY Tax and social security liabilities | 19 419.00 | 190 567.00 | | 19 419.00 |
EA Other liabilities | 1 396 851.00 | 797 238.00 | | 1 396 851.00 |
EC TOTAL (IV) | 5 251 504.00 | 5 360 741.00 | | 5 251 504.00 |
EE Grand total (I to V) | 7 471 153.00 | 6 839 129.00 | | 7 471 153.00 |
EG Accrued income and payables due within one year | 4 101 976.00 | 1 213 935.00 | | 4 101 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 138 432.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 138 582.00 | |
GG - OPERATING RESULT (I - II) | | | -138 581.00 | |
GK Income from other securities and fixed asset receivables | | | 1 112 012.00 | |
GL Other interest and similar income | | | 99 212.00 | |
GP Total financial income (V) | | | 1 211 224.00 | |
GR Interest and similar expenses | | | 175 039.00 | |
GU Total financial expenses (VI) | | | 175 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 036 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 897 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 156 342.00 | 293 587.00 | | 156 342.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 211 225.00 | 865 686.00 | | 1 211 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 469 964.00 | 863 790.00 | | 469 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 741 260.00 | 1 896.00 | | 741 260.00 |
| |
| 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 | 1 190 940.00 | | | 1 190 940.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 190 940.00 | |
I4 DECREASES Grand Total | | | 1 190 940.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 190 940.00 | | | 1 190 940.00 |
| |
| 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 | 97 400.00 | 97 400.00 | | 97 400.00 |
8E Income Taxes | 19 419.00 | 19 419.00 | | 19 419.00 |
VC Group and associates | 6 279 204.00 | | | 6 279 204.00 |
VH Loans with a maturity of more than one year at origin | 3 737 834.00 | 3 305 189.00 | 394 573.00 | 3 737 834.00 |
VI Group and Associates | 1 396 851.00 | 679 968.00 | 716 883.00 | 1 396 851.00 |
VK Loans repaid during the year | 595 867.00 | | | 595 867.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 279 204.00 | 773 302.00 | 5 505 902.00 | 6 279 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 251 504.00 | 4 101 976.00 | 1 111 456.00 | 5 251 504.00 |
| |
| 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) | 1 589.00 | 2 875.00 | | 1 589.00 |
ST Other accounts | 136 843.00 | 81 883.00 | | 136 843.00 |
YW Business tax | 150.00 | 142.00 | | 150.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 150.00 | 142.00 | | 150.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 138 432.00 | 84 759.00 | | 138 432.00 |
