| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 288 977.00 | | 288 977.00 | 288 977.00 |
BJ TOTAL (I) | 582 744.00 | | 582 744.00 | 582 744.00 |
BZ Other receivables | 1 344 594.00 | | 1 344 594.00 | 1 344 594.00 |
CF Cash and cash equivalents | 868 712.00 | | 868 712.00 | 868 712.00 |
CJ TOTAL (II) | 2 213 306.00 | | 2 213 306.00 | 2 213 306.00 |
CO Grand total (0 to V) | 2 796 050.00 | | 2 796 050.00 | 2 796 050.00 |
CU Other investments | 293 767.00 | | 293 767.00 | 293 767.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 440.00 | | | 22 440.00 |
DB Share, merger, contribution premiums, etc. | 921 585.00 | | | 921 585.00 |
DD Legal reserve (1) | 1 258.00 | | | 1 258.00 |
DH Retained earnings | 9 709.00 | | | 9 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 277 037.00 | | | 277 037.00 |
DL TOTAL (I) | 1 232 030.00 | | | 1 232 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 515 393.00 | | | 1 515 393.00 |
DX Trade payables and related accounts | 4 241.00 | | | 4 241.00 |
DY Tax and social security liabilities | 44 386.00 | | | 44 386.00 |
EC TOTAL (IV) | 1 564 020.00 | | | 1 564 020.00 |
EE Grand total (I to V) | 2 796 050.00 | | | 2 796 050.00 |
EG Accrued income and payables due within one year | 1 564 020.00 | | | 1 564 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 446.00 | |
GF Total Operating Expenses (II) | | | 6 446.00 | |
GG - OPERATING RESULT (I - II) | | | -6 446.00 | |
GK Income from other securities and fixed asset receivables | | | 3 050.00 | |
GP Total financial income (V) | | | 3 050.00 | |
GR Interest and similar expenses | | | 14 958.00 | |
GU Total financial expenses (VI) | | | 14 958.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 659 417.00 | | | 1 659 417.00 |
HD Total exceptional income (VII) | 1 659 417.00 | | | 1 659 417.00 |
HF Exceptional expenses on capital transactions | 1 316 998.00 | | | 1 316 998.00 |
HH Total exceptional expenses (VIII) | 1 316 998.00 | | | 1 316 998.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 342 419.00 | | | 342 419.00 |
HK Income tax | 47 028.00 | | | 47 028.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 662 468.00 | | | 1 662 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 385 430.00 | | | 1 385 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 277 037.00 | | | 277 037.00 |
| |
| 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 | 1 600 793.00 | 315 227.00 | | 1 600 793.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 16 278.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 333 276.00 | 582 744.00 | |
I4 DECREASES Grand Total | | 1 333 276.00 | 582 744.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 600 793.00 | 315 227.00 | | 1 600 793.00 |
| |
| 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 | 1 515 393.00 | 1 515 393.00 | | 1 515 393.00 |
8B Suppliers and Related Accounts | 4 241.00 | 4 241.00 | | 4 241.00 |
8E Income Taxes | 44 386.00 | 44 386.00 | | 44 386.00 |
UP Loans | 288 977.00 | | 288 977.00 | 288 977.00 |
VC Group and associates | 177.00 | 177.00 | | 177.00 |
VJ Loans taken out during the year | 854 958.00 | | | 854 958.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 344 417.00 | 1 344 417.00 | | 1 344 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 633 571.00 | 1 344 594.00 | 288 977.00 | 1 633 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 564 020.00 | 1 564 020.00 | | 1 564 020.00 |
| |
| 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) | 6 101.00 | | | 6 101.00 |
ST Other accounts | 345.00 | | | 345.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 446.00 | | | 6 446.00 |
