| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 766.00 | 9 609.00 | 3 158.00 | 12 766.00 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 552 666.00 | 9 609.00 | 543 057.00 | 552 666.00 |
BZ Other receivables | 128 924.00 | | 128 924.00 | 128 924.00 |
CF Cash and cash equivalents | 3 520.00 | | 3 520.00 | 3 520.00 |
CJ TOTAL (II) | 132 444.00 | | 132 444.00 | 132 444.00 |
CO Grand total (0 to V) | 685 110.00 | 9 609.00 | 675 501.00 | 685 110.00 |
CP Shares due in less than one year | 152.00 | | | 152.00 |
CU Other investments | 539 747.00 | | 539 747.00 | 539 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 008.00 | 235 008.00 | | 235 008.00 |
DD Legal reserve (1) | 23 500.00 | | | 23 500.00 |
DG Other reserves | 11 318.00 | | | 11 318.00 |
DH Retained earnings | | -7 051.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 107.00 | 41 869.00 | | 132 107.00 |
DK Regulated provisions | 3 472.00 | 1 932.00 | | 3 472.00 |
DL TOTAL (I) | 405 406.00 | 271 759.00 | | 405 406.00 |
DU Loans and Debts from Credit Institutions (3) | 259 761.00 | 305 149.00 | | 259 761.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 526.00 | 46 526.00 | | 6 526.00 |
DX Trade payables and related accounts | 3 808.00 | 3 498.00 | | 3 808.00 |
DY Tax and social security liabilities | | 48 003.00 | | |
EC TOTAL (IV) | 270 096.00 | 403 176.00 | | 270 096.00 |
EE Grand total (I to V) | 675 501.00 | 674 935.00 | | 675 501.00 |
EG Accrued income and payables due within one year | 56 130.00 | 403 176.00 | | 56 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 756.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 255.00 | |
GF Total Operating Expenses (II) | | | 9 011.00 | |
GG - OPERATING RESULT (I - II) | | | -9 011.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 120.00 | |
GL Other interest and similar income | | | 1 350.00 | |
GP Total financial income (V) | | | 141 470.00 | |
GR Interest and similar expenses | | | 2 118.00 | |
GU Total financial expenses (VI) | | | 2 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 139 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 540.00 | 1 540.00 | | 1 540.00 |
HH Total exceptional expenses (VIII) | 1 540.00 | 1 540.00 | | 1 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 540.00 | -1 540.00 | | -1 540.00 |
HK Income tax | -3 306.00 | -6 809.00 | | -3 306.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 470.00 | 57 219.00 | | 141 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 363.00 | 15 350.00 | | 9 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 107.00 | 41 869.00 | | 132 107.00 |
| |
| 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 | 552 666.00 | | | 552 666.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 766.00 | | | 12 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 539 900.00 | |
I4 DECREASES Grand Total | | | 552 666.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 766.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 539 900.00 | | | 539 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 353.00 | 4 255.00 | | 5 353.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 353.00 | 4 255.00 | | 5 353.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 932.00 | 1 540.00 | | 1 932.00 |
7C Grand total | 1 932.00 | 1 540.00 | | 1 932.00 |
UJ - Exceptional | | 1 540.00 | | |
| |
| 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 | 3 808.00 | 3 808.00 | | 3 808.00 |
UL Receivables related to investments | 152.00 | 152.00 | | 152.00 |
VG Loans with a maturity of up to one year at origin | 81.00 | 81.00 | | 81.00 |
VH Loans with a maturity of more than one year at origin | 259 680.00 | 45 714.00 | 186 324.00 | 259 680.00 |
VI Group and Associates | 6 526.00 | 6 526.00 | | 6 526.00 |
VK Loans repaid during the year | 45 373.00 | | | 45 373.00 |
VM Income taxes | 24 293.00 | | | 24 293.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 104 631.00 | | | 104 631.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 077.00 | 129 077.00 | | 129 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 096.00 | 56 130.00 | 186 324.00 | 270 096.00 |
| |
| 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) | 1 759.00 | 1 914.00 | | 1 759.00 |
ST Other accounts | 2 996.00 | 9 451.00 | | 2 996.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 756.00 | 11 365.00 | | 4 756.00 |
