| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 596 164.00 | | 1 596 164.00 | 1 596 164.00 |
BZ Other receivables | 99 522.00 | | 99 522.00 | 99 522.00 |
CF Cash and cash equivalents | 83 028.00 | | 83 028.00 | 83 028.00 |
CJ TOTAL (II) | 182 550.00 | | 182 550.00 | 182 550.00 |
CO Grand total (0 to V) | 1 778 714.00 | | 1 778 714.00 | 1 778 714.00 |
CU Other investments | 1 596 164.00 | | 1 596 164.00 | 1 596 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 307.00 | | | 307.00 |
DG Other reserves | 5 831.00 | | | 5 831.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 420.00 | | | 68 420.00 |
DL TOTAL (I) | 94 559.00 | | | 94 559.00 |
DU Loans and Debts from Credit Institutions (3) | 1 525 013.00 | | | 1 525 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 000.00 | | | 156 000.00 |
DX Trade payables and related accounts | 3 142.00 | | | 3 142.00 |
EC TOTAL (IV) | 1 684 155.00 | | | 1 684 155.00 |
EE Grand total (I to V) | 1 778 714.00 | | | 1 778 714.00 |
EG Accrued income and payables due within one year | 304 144.00 | | | 304 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 070.00 | |
GF Total Operating Expenses (II) | | | 5 070.00 | |
GG - OPERATING RESULT (I - II) | | | -5 070.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 522.00 | |
GP Total financial income (V) | | | 99 522.00 | |
GR Interest and similar expenses | | | 26 031.00 | |
GU Total financial expenses (VI) | | | 26 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 99 522.00 | | | 99 522.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 101.00 | | | 31 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 420.00 | | | 68 420.00 |
| |
| 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 | 1 187 530.00 | | 408 634.00 | 1 187 530.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 596 164.00 | |
I4 DECREASES Grand Total | | | 1 596 164.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 187 530.00 | | 408 634.00 | 1 187 530.00 |
| |
| 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 | 3 142.00 | 3 142.00 | | 3 142.00 |
VC Group and associates | 99 522.00 | | | 99 522.00 |
VH Loans with a maturity of more than one year at origin | 1 525 013.00 | 185 672.00 | 567 174.00 | 1 525 013.00 |
VI Group and Associates | 156 000.00 | 156 000.00 | | 156 000.00 |
VJ Loans taken out during the year | 408 634.00 | | | 408 634.00 |
VK Loans repaid during the year | 94 361.00 | | | 94 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 522.00 | 99 522.00 | | 99 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 684 155.00 | 344 814.00 | 567 174.00 | 1 684 155.00 |
| |
| 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) | 3 142.00 | | | 3 142.00 |
ST Other accounts | 1 929.00 | | | 1 929.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 070.00 | | | 5 070.00 |
