| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 58 205.00 | | 58 205.00 | 58 205.00 |
BJ TOTAL (I) | 828 566.00 | | 828 566.00 | 828 566.00 |
BZ Other receivables | 22 190.00 | | 22 190.00 | 22 190.00 |
CF Cash and cash equivalents | 27 673.00 | | 27 673.00 | 27 673.00 |
CJ TOTAL (II) | 49 863.00 | | 49 863.00 | 49 863.00 |
CO Grand total (0 to V) | 886 856.00 | | 886 856.00 | 886 856.00 |
CU Other investments | 770 361.00 | | 770 361.00 | 770 361.00 |
CW Deferred expenses or loan issuance costs | 8 427.00 | | 8 427.00 | 8 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 142 644.00 | | | 142 644.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 981.00 | | | 33 981.00 |
DK Regulated provisions | 29 189.00 | | | 29 189.00 |
DL TOTAL (I) | 260 813.00 | | | 260 813.00 |
DU Loans and Debts from Credit Institutions (3) | 372 380.00 | | | 372 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 249 989.00 | | | 249 989.00 |
DX Trade payables and related accounts | 3 674.00 | | | 3 674.00 |
EC TOTAL (IV) | 626 043.00 | | | 626 043.00 |
EE Grand total (I to V) | 886 856.00 | | | 886 856.00 |
EG Accrued income and payables due within one year | 300 045.00 | | | 300 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 74.00 | |
FR Total operating income (I) | | | 74.00 | |
FW Other purchases and external expenses | | | 7 387.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 111.00 | |
GE Other Expenses | | | 242.00 | |
GF Total Operating Expenses (II) | | | 8 740.00 | |
GG - OPERATING RESULT (I - II) | | | -8 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 918.00 | |
GP Total financial income (V) | | | 60 918.00 | |
GR Interest and similar expenses | | | 6 110.00 | |
GU Total financial expenses (VI) | | | 6 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 809.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 195.00 | | | 1 195.00 |
HD Total exceptional income (VII) | 1 195.00 | | | 1 195.00 |
HF Exceptional expenses on capital transactions | 1 195.00 | | | 1 195.00 |
HG Exceptional depreciation and provisions | 12 162.00 | | | 12 162.00 |
HH Total exceptional expenses (VIII) | 13 357.00 | | | 13 357.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 162.00 | | | -12 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 187.00 | | | 62 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 206.00 | | | 28 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 981.00 | | | 33 981.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 17 027.00 | 12 162.00 | | 17 027.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 225 000.00 | 225 000.00 | | 225 000.00 |
8B Suppliers and Related Accounts | 3 674.00 | 3 674.00 | | 3 674.00 |
UL Receivables related to investments | 58 205.00 | | | 58 205.00 |
VH Loans with a maturity of more than one year at origin | 372 380.00 | 46 382.00 | 191 546.00 | 372 380.00 |
VI Group and Associates | 24 989.00 | 24 989.00 | | 24 989.00 |
VK Loans repaid during the year | 45 353.00 | | | 45 353.00 |
VM Income taxes | 22 190.00 | | | 22 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 395.00 | 22 190.00 | 58 205.00 | 80 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 626 043.00 | 300 045.00 | 191 546.00 | 626 043.00 |
| |
| 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) | 5 611.00 | | | 5 611.00 |
ST Other accounts | 1 775.00 | | | 1 775.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 387.00 | | | 7 387.00 |
