| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 947 488.00 | | 947 488.00 | 947 488.00 |
CF Cash and cash equivalents | 949.00 | | 949.00 | 949.00 |
CJ TOTAL (II) | 949.00 | | 949.00 | 949.00 |
CO Grand total (0 to V) | 948 438.00 | | 948 438.00 | 948 438.00 |
CU Other investments | 947 488.00 | | 947 488.00 | 947 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | | | 110 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 893.00 | | | -47 893.00 |
DK Regulated provisions | 5 329.00 | | | 5 329.00 |
DL TOTAL (I) | 67 436.00 | | | 67 436.00 |
DU Loans and Debts from Credit Institutions (3) | 782 879.00 | | | 782 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 500.00 | | | 7 500.00 |
EA Other liabilities | 90 622.00 | | | 90 622.00 |
EC TOTAL (IV) | 881 001.00 | | | 881 001.00 |
EE Grand total (I to V) | 948 438.00 | | | 948 438.00 |
EG Accrued income and payables due within one year | 213 656.00 | | | 213 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 026.00 | |
GF Total Operating Expenses (II) | | | 34 026.00 | |
GG - OPERATING RESULT (I - II) | | | -34 026.00 | |
GU Total financial expenses (VI) | | | 8 537.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 329.00 | | | 5 329.00 |
HH Total exceptional expenses (VIII) | 5 329.00 | | | 5 329.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 329.00 | | | -5 329.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 893.00 | | | 47 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 893.00 | | | -47 893.00 |
| |
| 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 | | | 947 488.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 947 488.00 | |
I4 DECREASES Grand Total | | | 947 488.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 947 488.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 329.00 | | |
7C Grand total | | 5 329.00 | | |
UJ - Exceptional | | 5 329.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 90 622.00 | 90 622.00 | | 90 622.00 |
VH Loans with a maturity of more than one year at origin | 782 879.00 | 115 534.00 | 479 852.00 | 782 879.00 |
VI Group and Associates | 7 500.00 | 7 500.00 | | 7 500.00 |
VJ Loans taken out during the year | 840 000.00 | | | 840 000.00 |
VK Loans repaid during the year | 57 121.00 | | | 57 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 881 001.00 | 213 656.00 | 479 852.00 | 881 001.00 |
| |
| 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) | 2 591.00 | | | 2 591.00 |
ST Other accounts | 31 436.00 | | | 31 436.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 026.00 | | | 34 026.00 |
