| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 108 962.00 | | 1 108 962.00 | 1 108 962.00 |
BZ Other receivables | 55 128.00 | | 55 128.00 | 55 128.00 |
CF Cash and cash equivalents | 4 921.00 | | 4 921.00 | 4 921.00 |
CJ TOTAL (II) | 60 049.00 | | 60 049.00 | 60 049.00 |
CO Grand total (0 to V) | 1 169 011.00 | | 1 169 011.00 | 1 169 011.00 |
CU Other investments | 1 108 962.00 | | 1 108 962.00 | 1 108 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 267 960.00 | 267 960.00 | | 267 960.00 |
DD Legal reserve (1) | 26 796.00 | | | 26 796.00 |
DG Other reserves | 322 706.00 | | | 322 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 792.00 | 349 502.00 | | 59 792.00 |
DK Regulated provisions | 7 309.00 | 2 436.00 | | 7 309.00 |
DL TOTAL (I) | 684 563.00 | 619 898.00 | | 684 563.00 |
DU Loans and Debts from Credit Institutions (3) | 431 141.00 | 502 570.00 | | 431 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 808.00 | | | 51 808.00 |
DX Trade payables and related accounts | 1 500.00 | 1 080.00 | | 1 500.00 |
DY Tax and social security liabilities | | 544.00 | | |
EC TOTAL (IV) | 484 449.00 | 504 194.00 | | 484 449.00 |
EE Grand total (I to V) | 1 169 011.00 | 1 124 092.00 | | 1 169 011.00 |
EG Accrued income and payables due within one year | 123 560.00 | 73 383.00 | | 123 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 423.00 | |
GF Total Operating Expenses (II) | | | 2 423.00 | |
GG - OPERATING RESULT (I - II) | | | -2 423.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 020.00 | |
GP Total financial income (V) | | | 69 020.00 | |
GR Interest and similar expenses | | | 5 252.00 | |
GU Total financial expenses (VI) | | | 5 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 872.00 | 2 436.00 | | 4 872.00 |
HH Total exceptional expenses (VIII) | 4 872.00 | 2 436.00 | | 4 872.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 872.00 | -2 436.00 | | -4 872.00 |
HK Income tax | -3 320.00 | 544.00 | | -3 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 020.00 | 364 650.00 | | 69 020.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 228.00 | 15 148.00 | | 9 228.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 792.00 | 349 502.00 | | 59 792.00 |
| |
| 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 | 1 108 962.00 | | | 1 108 962.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 108 962.00 | |
I4 DECREASES Grand Total | | | 1 108 962.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 108 962.00 | | | 1 108 962.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 436.00 | 4 872.00 | | 2 436.00 |
7C Grand total | 2 436.00 | 4 872.00 | | 2 436.00 |
UJ - Exceptional | | 4 872.00 | | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
VG Loans with a maturity of up to one year at origin | 330.00 | 330.00 | | 330.00 |
VH Loans with a maturity of more than one year at origin | 430 811.00 | 69 922.00 | 287 181.00 | 430 811.00 |
VI Group and Associates | 51 808.00 | 51 808.00 | | 51 808.00 |
VK Loans repaid during the year | 69 189.00 | | | 69 189.00 |
VM Income taxes | 55 128.00 | | | 55 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 128.00 | 55 128.00 | | 55 128.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 484 449.00 | 123 560.00 | 287 181.00 | 484 449.00 |
| |
| 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) | 2 186.00 | 8 630.00 | | 2 186.00 |
ST Other accounts | 237.00 | 968.00 | | 237.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 423.00 | 9 598.00 | | 2 423.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
