| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 33 000.00 | 32 000.00 | 1 000.00 | 33 000.00 |
BJ TOTAL (I) | 8 240 366.00 | 81 500.00 | 8 158 866.00 | 8 240 366.00 |
BZ Other receivables | 31 181.00 | 9 166.00 | 22 015.00 | 31 181.00 |
CJ TOTAL (II) | 31 181.00 | 9 166.00 | 22 015.00 | 31 181.00 |
CO Grand total (0 to V) | 8 271 548.00 | 90 666.00 | 8 180 881.00 | 8 271 548.00 |
CU Other investments | 8 207 366.00 | 49 500.00 | 8 157 866.00 | 8 207 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 180 960.00 | 4 180 960.00 | | 4 180 960.00 |
DB Share, merger, contribution premiums, etc. | 75 944.00 | 75 944.00 | | 75 944.00 |
DD Legal reserve (1) | 418 096.00 | 418 096.00 | | 418 096.00 |
DF Regulated reserves (1) | 281 287.00 | 281 287.00 | | 281 287.00 |
DG Other reserves | 9 650.00 | 9 650.00 | | 9 650.00 |
DH Retained earnings | 650 333.00 | 697 692.00 | | 650 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -94 276.00 | -47 358.00 | | -94 276.00 |
DL TOTAL (I) | 5 521 994.00 | 5 616 271.00 | | 5 521 994.00 |
DU Loans and Debts from Credit Institutions (3) | 34 089.00 | 25 360.00 | | 34 089.00 |
EA Other liabilities | 2 624 797.00 | 5 227 493.00 | | 2 624 797.00 |
EC TOTAL (IV) | 2 658 887.00 | 5 252 854.00 | | 2 658 887.00 |
EE Grand total (I to V) | 8 180 881.00 | 10 869 125.00 | | 8 180 881.00 |
EG Accrued income and payables due within one year | 2 658 887.00 | 5 252 854.00 | | 2 658 887.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 34 089.00 | 25 360.00 | | 34 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 619.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
FZ Social Security Contributions | | | -39.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 13 797.00 | |
GG - OPERATING RESULT (I - II) | | | -13 797.00 | |
GH Attributed profit or transferred loss (III) | | | 26 126.00 | |
GI Supported loss or transferred profit (IV) | | | 17.00 | |
GK Income from other securities and fixed asset receivables | | | 6 000.00 | |
GL Other interest and similar income | | | 36 789.00 | |
GP Total financial income (V) | | | 42 789.00 | |
GQ Financial allocations to depreciation and provisions | | | 69 500.00 | |
GR Interest and similar expenses | | | 79 878.00 | |
GU Total financial expenses (VI) | | | 149 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -106 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -94 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 916.00 | 109 538.00 | | 68 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 193.00 | 156 896.00 | | 163 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -94 276.00 | -47 358.00 | | -94 276.00 |
| |
| 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 | 8 234 366.00 | | 6 000.00 | 8 234 366.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 240 366.00 | |
I4 DECREASES Grand Total | | | 8 240 366.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 234 366.00 | | 6 000.00 | 8 234 366.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 120 000.00 | 200 000.00 | | 120 000.00 |
6X Other provisions for depreciation | 9 166.00 | | | 9 166.00 |
7B Total provisions for depreciation | 21 166.00 | 69 500.00 | | 21 166.00 |
7C Grand total | 21 166.00 | 69 500.00 | | 21 166.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 69 500.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VB VAT | 464.00 | | | 464.00 |
VC Group and associates | 21 551.00 | | | 21 551.00 |
VG Loans with a maturity of up to one year at origin | 34 089.00 | 34 089.00 | | 34 089.00 |
VI Group and Associates | 2 624 197.00 | 2 624 197.00 | | 2 624 197.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 166.00 | | | 9 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 181.00 | 31 181.00 | | 31 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 658 887.00 | 2 658 887.00 | | 2 658 887.00 |
| |
| 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) | 642.00 | 1 344.00 | | 642.00 |
ST Other accounts | 12 976.00 | 11 902.00 | | 12 976.00 |
YW Business tax | 217.00 | 210.00 | | 217.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 217.00 | 210.00 | | 217.00 |
YZ Total deductible VAT on goods and services | 123.00 | 218.00 | | 123.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 619.00 | 13 247.00 | | 13 619.00 |
