| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 1 327 760.00 | | 1 327 760.00 | 1 327 760.00 |
BZ Other receivables | 93 900.00 | | 93 900.00 | 93 900.00 |
CF Cash and cash equivalents | 9 128.00 | | 9 128.00 | 9 128.00 |
CJ TOTAL (II) | 103 028.00 | | 103 028.00 | 103 028.00 |
CO Grand total (0 to V) | 1 430 788.00 | | 1 430 788.00 | 1 430 788.00 |
CR Shares due in more than one year | 11 900.00 | | | 11 900.00 |
CU Other investments | 1 327 714.00 | | 1 327 714.00 | 1 327 714.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 31 809.00 | | | 31 809.00 |
DG Other reserves | 286 280.00 | | | 286 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 186 981.00 | | | 186 981.00 |
DK Regulated provisions | 2 577.00 | | | 2 577.00 |
DL TOTAL (I) | 512 647.00 | | | 512 647.00 |
DU Loans and Debts from Credit Institutions (3) | 779 297.00 | | | 779 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 348.00 | | | 134 348.00 |
DX Trade payables and related accounts | 4 496.00 | | | 4 496.00 |
EC TOTAL (IV) | 918 141.00 | | | 918 141.00 |
EE Grand total (I to V) | 1 430 788.00 | | | 1 430 788.00 |
EG Accrued income and payables due within one year | 123 254.00 | | | 123 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 688.00 | |
FX Taxes, duties, and similar payments | | | 190.00 | |
GF Total Operating Expenses (II) | | | 16 878.00 | |
GG - OPERATING RESULT (I - II) | | | -16 878.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 218 466.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 218 467.00 | |
GR Interest and similar expenses | | | 12 748.00 | |
GU Total financial expenses (VI) | | | 12 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 205 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 188 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 859.00 | | | 1 859.00 |
HH Total exceptional expenses (VIII) | 1 859.00 | | | 1 859.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 859.00 | | | -1 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 467.00 | | | 218 467.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 486.00 | | | 31 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 186 981.00 | | | 186 981.00 |
| |
| 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 | 1 005 366.00 | | 322 394.00 | 1 005 366.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 327 760.00 | |
I4 DECREASES Grand Total | | | 1 327 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 005 366.00 | | 322 394.00 | 1 005 366.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 718.00 | 1 859.00 | | 718.00 |
7C Grand total | 718.00 | 1 859.00 | | 718.00 |
UJ - Exceptional | | 1 859.00 | | |
| |
| 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 | 5 358.00 | 5 358.00 | | 5 358.00 |
8B Suppliers and Related Accounts | 4 496.00 | 4 496.00 | | 4 496.00 |
VC Group and associates | 82 000.00 | 82 000.00 | | 82 000.00 |
VH Loans with a maturity of more than one year at origin | 779 297.00 | 113 399.00 | 531 051.00 | 779 297.00 |
VI Group and Associates | 128 989.00 | | | 128 989.00 |
VJ Loans taken out during the year | 198 000.00 | | | 198 000.00 |
VK Loans repaid during the year | 61 619.00 | | | 61 619.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 900.00 | | 11 900.00 | 11 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 900.00 | 82 000.00 | 11 900.00 | 93 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 918 141.00 | 123 254.00 | 531 051.00 | 918 141.00 |
| |
| 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) | 4 919.00 | | | 4 919.00 |
ST Other accounts | 11 770.00 | | | 11 770.00 |
YW Business tax | 190.00 | | | 190.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 190.00 | | | 190.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 688.00 | | | 16 688.00 |
