| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 995 344.00 | | 995 344.00 | 995 344.00 |
BZ Other receivables | 43 815.00 | | 43 815.00 | 43 815.00 |
CF Cash and cash equivalents | 924.00 | | 924.00 | 924.00 |
CJ TOTAL (II) | 44 739.00 | | 44 739.00 | 44 739.00 |
CO Grand total (0 to V) | 1 040 083.00 | | 1 040 083.00 | 1 040 083.00 |
CU Other investments | 995 344.00 | | 995 344.00 | 995 344.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 196 052.00 | 129 480.00 | | 196 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 248.00 | 66 573.00 | | 67 248.00 |
DK Regulated provisions | 83 017.00 | 83 017.00 | | 83 017.00 |
DL TOTAL (I) | 401 317.00 | 334 069.00 | | 401 317.00 |
DU Loans and Debts from Credit Institutions (3) | 281 479.00 | 334 314.00 | | 281 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 355 947.00 | 364 666.00 | | 355 947.00 |
DX Trade payables and related accounts | 1 340.00 | 1 340.00 | | 1 340.00 |
EC TOTAL (IV) | 638 766.00 | 700 320.00 | | 638 766.00 |
EE Grand total (I to V) | 1 040 083.00 | 1 034 390.00 | | 1 040 083.00 |
EG Accrued income and payables due within one year | 638 766.00 | 431 125.00 | | 638 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 770.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
GF Total Operating Expenses (II) | | | 4 904.00 | |
GG - OPERATING RESULT (I - II) | | | -4 904.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 79 500.00 | |
GP Total financial income (V) | | | 79 500.00 | |
GR Interest and similar expenses | | | 10 695.00 | |
GU Total financial expenses (VI) | | | 10 695.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 2 587.00 | | |
HD Total exceptional income (VII) | | 2 587.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 587.00 | | |
HK Income tax | -3 347.00 | -2 141.00 | | -3 347.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 500.00 | 82 087.00 | | 79 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 252.00 | 15 514.00 | | 12 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 248.00 | 66 573.00 | | 67 248.00 |
| |
| 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 | 995 344.00 | | | 995 344.00 |
I3 DECREASES Total Financial Fixed Assets | | | 995 344.00 | |
I4 DECREASES Grand Total | | | 995 344.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 995 344.00 | | | 995 344.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 83 017.00 | | | 83 017.00 |
7C Grand total | 83 017.00 | | | 83 017.00 |
| |
| 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 | 1 340.00 | 1 340.00 | | 1 340.00 |
VC Group and associates | 40 722.00 | 40 722.00 | | 40 722.00 |
VG Loans with a maturity of up to one year at origin | 281 479.00 | 281 479.00 | | 281 479.00 |
VI Group and Associates | 355 947.00 | 355 947.00 | | 355 947.00 |
VK Loans repaid during the year | 52 759.00 | | | 52 759.00 |
VM Income taxes | 3 093.00 | 3 093.00 | | 3 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 815.00 | 43 815.00 | | 43 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 638 766.00 | 638 766.00 | | 638 766.00 |
| |
| 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) | 1 468.00 | 1 365.00 | | 1 468.00 |
ST Other accounts | 3 302.00 | 3 327.00 | | 3 302.00 |
YW Business tax | 134.00 | 133.00 | | 134.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 134.00 | 133.00 | | 134.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 770.00 | 4 693.00 | | 4 770.00 |
