| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 8 000.00 | | 8 000.00 | 8 000.00 |
BJ TOTAL (I) | 833 610.00 | | 833 610.00 | 833 610.00 |
CF Cash and cash equivalents | 1 915.00 | | 1 915.00 | 1 915.00 |
CJ TOTAL (II) | 1 915.00 | | 1 915.00 | 1 915.00 |
CO Grand total (0 to V) | 843 525.00 | | 843 525.00 | 843 525.00 |
CU Other investments | 833 610.00 | | 833 610.00 | 833 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -32 540.00 | | | -32 540.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 281.00 | | | 10 281.00 |
DK Regulated provisions | 11 687.00 | | | 11 687.00 |
DL TOTAL (I) | -572.00 | | | -572.00 |
DU Loans and Debts from Credit Institutions (3) | 226 902.00 | | | 226 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | 616 215.00 | | | 616 215.00 |
DX Trade payables and related accounts | 980.00 | | | 980.00 |
EC TOTAL (IV) | 844 097.00 | | | 844 097.00 |
EE Grand total (I to V) | 843 525.00 | | | 843 525.00 |
EG Accrued income and payables due within one year | 665 417.00 | | | 665 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 075.00 | |
GF Total Operating Expenses (II) | | | 3 075.00 | |
GG - OPERATING RESULT (I - II) | | | -3 075.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 949.00 | |
GP Total financial income (V) | | | 27 949.00 | |
GR Interest and similar expenses | | | 9 870.00 | |
GU Total financial expenses (VI) | | | 9 870.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 722.00 | | | 4 722.00 |
HH Total exceptional expenses (VIII) | 4 722.00 | | | 4 722.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 722.00 | | | -4 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 949.00 | | | 27 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 668.00 | | | 17 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 281.00 | | | 10 281.00 |
| |
| 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 | 833 610.00 | | | 833 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 833 610.00 | |
I4 DECREASES Grand Total | | | 833 610.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 833 610.00 | | | 833 610.00 |
| |
| 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 | 980.00 | 980.00 | | 980.00 |
VH Loans with a maturity of more than one year at origin | 226 902.00 | 48 222.00 | 178 680.00 | 226 902.00 |
VI Group and Associates | 616 215.00 | 616 215.00 | | 616 215.00 |
VK Loans repaid during the year | 47 364.00 | | | 47 364.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 844 097.00 | 665 417.00 | 178 680.00 | 844 097.00 |
| |
| 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) | 1 510.00 | | | 1 510.00 |
ST Other accounts | 1 565.00 | | | 1 565.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 075.00 | | | 3 075.00 |
