| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 502 555.00 | | 1 502 555.00 | 1 502 555.00 |
BZ Other receivables | 30 584.00 | | 30 584.00 | 30 584.00 |
CF Cash and cash equivalents | 31 039.00 | | 31 039.00 | 31 039.00 |
CJ TOTAL (II) | 61 623.00 | | 61 623.00 | 61 623.00 |
CO Grand total (0 to V) | 1 564 178.00 | | 1 564 178.00 | 1 564 178.00 |
CU Other investments | 1 502 540.00 | | 1 502 540.00 | 1 502 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 319 588.00 | | | 319 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 962.00 | 329 588.00 | | 85 962.00 |
DK Regulated provisions | 5 717.00 | 32.00 | | 5 717.00 |
DL TOTAL (I) | 521 267.00 | 429 619.00 | | 521 267.00 |
DU Loans and Debts from Credit Institutions (3) | 754 415.00 | 750 141.00 | | 754 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 286 481.00 | 257 700.00 | | 286 481.00 |
DX Trade payables and related accounts | 2 016.00 | 38 568.00 | | 2 016.00 |
DZ Fixed asset liabilities and related accounts | | 94 112.00 | | |
EC TOTAL (IV) | 1 042 911.00 | 1 140 520.00 | | 1 042 911.00 |
EE Grand total (I to V) | 1 564 178.00 | 1 570 140.00 | | 1 564 178.00 |
EG Accrued income and payables due within one year | 397 415.00 | 390 520.00 | | 397 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 708.00 | |
FZ Social Security Contributions | | | 4 117.00 | |
GF Total Operating Expenses (II) | | | 8 825.00 | |
GG - OPERATING RESULT (I - II) | | | -8 825.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 6 045.00 | |
GU Total financial expenses (VI) | | | 6 045.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 4 117.00 | | | 4 117.00 |
HG Exceptional depreciation and provisions | 5 686.00 | 32.00 | | 5 686.00 |
HH Total exceptional expenses (VIII) | 5 686.00 | 32.00 | | 5 686.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 686.00 | -32.00 | | -5 686.00 |
HK Income tax | -6 518.00 | | | -6 518.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 350 000.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 038.00 | 20 412.00 | | 14 038.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 962.00 | 329 588.00 | | 85 962.00 |
| |
| 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 | 1 502 555.00 | | | 1 502 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 502 555.00 | |
I4 DECREASES Grand Total | | | 1 502 555.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 502 555.00 | | | 1 502 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 32.00 | 5 686.00 | | 32.00 |
7C Grand total | 32.00 | 5 686.00 | | 32.00 |
UJ - Exceptional | | 5 686.00 | | |
| |
| 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 | 2 016.00 | 2 016.00 | | 2 016.00 |
VH Loans with a maturity of more than one year at origin | 754 415.00 | 108 919.00 | 426 764.00 | 754 415.00 |
VI Group and Associates | 286 481.00 | 286 481.00 | | 286 481.00 |
VM Income taxes | 30 584.00 | | | 30 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 584.00 | 30 584.00 | | 30 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 042 911.00 | 397 415.00 | 426 764.00 | 1 042 911.00 |
| |
| 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) | 2 527.00 | 19 220.00 | | 2 527.00 |
ST Other accounts | 2 181.00 | 1 020.00 | | 2 181.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 708.00 | 20 240.00 | | 4 708.00 |
