| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 516 427.00 | | 5 516 427.00 | 5 516 427.00 |
BZ Other receivables | 885.00 | | 885.00 | 885.00 |
CF Cash and cash equivalents | 25 560.00 | | 25 560.00 | 25 560.00 |
CJ TOTAL (II) | 26 445.00 | | 26 445.00 | 26 445.00 |
CO Grand total (0 to V) | 5 542 872.00 | | 5 542 872.00 | 5 542 872.00 |
CU Other investments | 5 516 427.00 | | 5 516 427.00 | 5 516 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 033 390.00 | 1 893 287.00 | | 2 033 390.00 |
DB Share, merger, contribution premiums, etc. | 761 618.00 | 761 618.00 | | 761 618.00 |
DH Retained earnings | -57 101.00 | | | -57 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 773.00 | -57 101.00 | | -31 773.00 |
DL TOTAL (I) | 2 706 135.00 | 2 597 804.00 | | 2 706 135.00 |
DU Loans and Debts from Credit Institutions (3) | 2 831 947.00 | 2 905 838.00 | | 2 831 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 45 517.00 | | |
DX Trade payables and related accounts | 4 390.00 | 5 567.00 | | 4 390.00 |
DY Tax and social security liabilities | | 3 500.00 | | |
EA Other liabilities | 400.00 | | | 400.00 |
EC TOTAL (IV) | 2 836 737.00 | 2 960 422.00 | | 2 836 737.00 |
EE Grand total (I to V) | 5 542 872.00 | 5 558 227.00 | | 5 542 872.00 |
EG Accrued income and payables due within one year | 224 515.00 | 151 199.00 | | 224 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 526.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 11 602.00 | |
GG - OPERATING RESULT (I - II) | | | -11 602.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 531.00 | |
GP Total financial income (V) | | | 45 531.00 | |
GR Interest and similar expenses | | | 66 887.00 | |
GU Total financial expenses (VI) | | | 66 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 186.00 | | | -1 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 531.00 | 110 000.00 | | 45 531.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 303.00 | 167 101.00 | | 77 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 773.00 | -57 101.00 | | -31 773.00 |
| |
| 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 | 5 516 427.00 | | | 5 516 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 516 427.00 | |
I4 DECREASES Grand Total | | | 5 516 427.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 516 427.00 | | | 5 516 427.00 |
| |
| 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 | 4 390.00 | 4 390.00 | | 4 390.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400.00 | 400.00 | | 400.00 |
VC Group and associates | 95.00 | | | 95.00 |
VH Loans with a maturity of more than one year at origin | 2 831 947.00 | 219 725.00 | 1 146 841.00 | 2 831 947.00 |
VK Loans repaid during the year | 73 877.00 | | | 73 877.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 790.00 | | | 790.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 885.00 | 885.00 | | 885.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 836 737.00 | 224 515.00 | 1 146 841.00 | 2 836 737.00 |
| |
| 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 | | 5 492.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 541.00 | 34 591.00 | | 10 541.00 |
ST Other accounts | 986.00 | 58 509.00 | | 986.00 |
YW Business tax | 76.00 | 75.00 | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | 5 567.00 | | 76.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 526.00 | 93 099.00 | | 11 526.00 |
