| |
| 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) | 5 892 790.00 | 81 500.00 | 5 811 290.00 | 5 892 790.00 |
BZ Other receivables | 7 267 993.00 | 9 166.00 | 7 258 826.00 | 7 267 993.00 |
CJ TOTAL (II) | 7 267 993.00 | 9 166.00 | 7 258 826.00 | 7 267 993.00 |
CO Grand total (0 to V) | 13 160 784.00 | 90 666.00 | 13 070 117.00 | 13 160 784.00 |
CU Other investments | 5 859 790.00 | 49 500.00 | 5 810 290.00 | 5 859 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 941 670.00 | 3 941 670.00 | | 3 941 670.00 |
DB Share, merger, contribution premiums, etc. | 734 578.00 | 734 578.00 | | 734 578.00 |
DD Legal reserve (1) | 394 167.00 | 394 167.00 | | 394 167.00 |
DF Regulated reserves (1) | 64 354.00 | 64 354.00 | | 64 354.00 |
DH Retained earnings | 1 331 894.00 | 1 087 520.00 | | 1 331 894.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 132.00 | 244 373.00 | | 21 132.00 |
DL TOTAL (I) | 6 487 797.00 | 6 466 664.00 | | 6 487 797.00 |
DU Loans and Debts from Credit Institutions (3) | 14 363.00 | 11 218.00 | | 14 363.00 |
EA Other liabilities | 6 567 956.00 | 4 037 764.00 | | 6 567 956.00 |
EC TOTAL (IV) | 6 582 320.00 | 4 048 982.00 | | 6 582 320.00 |
EE Grand total (I to V) | 13 070 117.00 | 10 515 647.00 | | 13 070 117.00 |
EG Accrued income and payables due within one year | 6 582 320.00 | 4 048 982.00 | | 6 582 320.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 363.00 | 11 218.00 | | 14 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 684.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 13 901.00 | |
GG - OPERATING RESULT (I - II) | | | -13 901.00 | |
GH Attributed profit or transferred loss (III) | | | 245 067.00 | |
GI Supported loss or transferred profit (IV) | | | 145 382.00 | |
GK Income from other securities and fixed asset receivables | | | 6 000.00 | |
GL Other interest and similar income | | | 76 759.00 | |
GP Total financial income (V) | | | 82 759.00 | |
GQ Financial allocations to depreciation and provisions | | | 69 500.00 | |
GR Interest and similar expenses | | | 69 691.00 | |
GU Total financial expenses (VI) | | | 139 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -56 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 350.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 218.00 | 122 187.00 | | 8 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 327 826.00 | 570 520.00 | | 327 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 306 693.00 | 326 147.00 | | 306 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 132.00 | 244 373.00 | | 21 132.00 |
| |
| 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 | 5 886 790.00 | | 6 000.00 | 5 886 790.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 892 790.00 | |
I4 DECREASES Grand Total | | | 5 892 790.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 886 790.00 | | 6 000.00 | 5 886 790.00 |
| |
| 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) | 611.00 | 611.00 | | 611.00 |
VB VAT | 471.00 | | | 471.00 |
VC Group and associates | 7 258 355.00 | | | 7 258 355.00 |
VG Loans with a maturity of up to one year at origin | 14 363.00 | 14 363.00 | | 14 363.00 |
VI Group and Associates | 6 567 345.00 | 6 567 345.00 | | 6 567 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 166.00 | | | 9 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 267 993.00 | 7 267 993.00 | | 7 267 993.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 582 320.00 | 6 582 320.00 | | 6 582 320.00 |
| |
| 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 | 1 345.00 | | 642.00 |
ST Other accounts | 13 042.00 | 12 082.00 | | 13 042.00 |
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 | 224.00 | | 123.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 684.00 | 13 427.00 | | 13 684.00 |
