| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 526 684.00 | | 2 526 684.00 | 2 526 684.00 |
BZ Other receivables | 348 129.00 | | 348 129.00 | 348 129.00 |
CF Cash and cash equivalents | 7 843.00 | | 7 843.00 | 7 843.00 |
CJ TOTAL (II) | 355 972.00 | | 355 972.00 | 355 972.00 |
CO Grand total (0 to V) | 2 882 656.00 | | 2 882 656.00 | 2 882 656.00 |
CU Other investments | 2 526 684.00 | | 2 526 684.00 | 2 526 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | | | 25 000.00 |
DG Other reserves | 1 647 133.00 | | | 1 647 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 436.00 | | | 146 436.00 |
DK Regulated provisions | 29 599.00 | | | 29 599.00 |
DL TOTAL (I) | 2 098 168.00 | | | 2 098 168.00 |
DU Loans and Debts from Credit Institutions (3) | 736 916.00 | | | 736 916.00 |
DX Trade payables and related accounts | 2 691.00 | | | 2 691.00 |
DY Tax and social security liabilities | 12 753.00 | | | 12 753.00 |
EC TOTAL (IV) | 752 360.00 | | | 752 360.00 |
EE Grand total (I to V) | 2 850 528.00 | | | 2 850 528.00 |
EG Accrued income and payables due within one year | 167 731.00 | | | 167 731.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 180.00 | | | 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 401.00 | |
FX Taxes, duties, and similar payments | | | 4 480.00 | |
FY Salaries and Wages | | | 60 702.00 | |
GF Total Operating Expenses (II) | | | 69 583.00 | |
GG - OPERATING RESULT (I - II) | | | -69 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 886.00 | |
GL Other interest and similar income | | | 3 277.00 | |
GP Total financial income (V) | | | 203 163.00 | |
GR Interest and similar expenses | | | 12 870.00 | |
GU Total financial expenses (VI) | | | 12 870.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 190 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -57 854.00 | | | -57 854.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 163.00 | | | 203 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 599.00 | | | 24 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 564.00 | | | 178 564.00 |
| |
| 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 | 2 526 684.00 | | | 2 526 684.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 526 684.00 | |
I4 DECREASES Grand Total | | | 2 526 684.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 526 684.00 | | | 2 526 684.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 599.00 | | | 29 599.00 |
7C Grand total | 29 599.00 | | | 29 599.00 |
| |
| 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 | 2 691.00 | 2 691.00 | | 2 691.00 |
8D Social Security and Other Social Organizations | 12 753.00 | 12 753.00 | | 12 753.00 |
VC Group and associates | 313 919.00 | | | 313 919.00 |
VG Loans with a maturity of up to one year at origin | 180.00 | 180.00 | | 180.00 |
VH Loans with a maturity of more than one year at origin | 736 736.00 | 152 107.00 | 584 629.00 | 736 736.00 |
VK Loans repaid during the year | 148 186.00 | | | 148 186.00 |
VM Income taxes | 34 210.00 | | | 34 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 348 129.00 | 348 129.00 | | 348 129.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 752 360.00 | 167 731.00 | 584 629.00 | 752 360.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 4 480.00 | | | 4 480.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 879.00 | | | 3 879.00 |
ST Other accounts | 522.00 | | | 522.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 480.00 | | | 4 480.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 401.00 | | | 4 401.00 |
