| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 327.00 | | 327.00 | 327.00 |
BZ Other receivables | 66 878 769.00 | | 66 878 769.00 | 66 878 769.00 |
CF Cash and cash equivalents | 24 025 124.00 | | 24 025 124.00 | 24 025 124.00 |
CJ TOTAL (II) | 90 903 893.00 | | 90 903 893.00 | 90 903 893.00 |
CO Grand total (0 to V) | 90 904 221.00 | | 90 904 221.00 | 90 904 221.00 |
CU Other investments | 327.00 | | 327.00 | 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 212.00 | 14 212.00 | | 14 212.00 |
DD Legal reserve (1) | 1 422.00 | 1 422.00 | | 1 422.00 |
DH Retained earnings | 478 799.00 | 476 079.00 | | 478 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 362 585.00 | 282 719.00 | | 362 585.00 |
DL TOTAL (I) | 857 018.00 | 774 433.00 | | 857 018.00 |
DU Loans and Debts from Credit Institutions (3) | 26 242.00 | 13 858.00 | | 26 242.00 |
DX Trade payables and related accounts | 49.00 | 49.00 | | 49.00 |
EA Other liabilities | 90 020 911.00 | 69 140 011.00 | | 90 020 911.00 |
EC TOTAL (IV) | 90 047 203.00 | 69 153 919.00 | | 90 047 203.00 |
EE Grand total (I to V) | 90 904 221.00 | 69 928 352.00 | | 90 904 221.00 |
EG Accrued income and payables due within one year | 90 047 203.00 | 69 153 919.00 | | 90 047 203.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26 242.00 | 13 858.00 | | 26 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 43 246.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GF Total Operating Expenses (II) | | | 43 381.00 | |
GG - OPERATING RESULT (I - II) | | | -43 381.00 | |
GH Attributed profit or transferred loss (III) | | | 96.00 | |
GI Supported loss or transferred profit (IV) | | | 610.00 | |
GL Other interest and similar income | | | 623 283.00 | |
GP Total financial income (V) | | | 623 283.00 | |
GR Interest and similar expenses | | | 76 173.00 | |
GU Total financial expenses (VI) | | | 76 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 547 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 503 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 18 691.00 | | |
HD Total exceptional income (VII) | | 18 691.00 | | |
HF Exceptional expenses on capital transactions | | 490.00 | | |
HH Total exceptional expenses (VIII) | | 490.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 18 201.00 | | |
HK Income tax | 140 629.00 | 133 294.00 | | 140 629.00 |
HL TOTAL REVENUE (I + III + V + VII) | 623 380.00 | 621 330.00 | | 623 380.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 260 794.00 | 338 611.00 | | 260 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 362 585.00 | 282 719.00 | | 362 585.00 |
| |
| 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 | 327.00 | | | 327.00 |
I3 DECREASES Total Financial Fixed Assets | | | 327.00 | |
I4 DECREASES Grand Total | | | 327.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 327.00 | | | 327.00 |
| |
| 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 | 49.00 | 49.00 | | 49.00 |
VB VAT | 206.00 | 206.00 | | 206.00 |
VC Group and associates | 66 878 513.00 | 66 878 513.00 | | 66 878 513.00 |
VG Loans with a maturity of up to one year at origin | 26 242.00 | 26 242.00 | | 26 242.00 |
VI Group and Associates | 90 020 911.00 | 90 020 911.00 | | 90 020 911.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49.00 | 49.00 | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 878 769.00 | 66 878 769.00 | | 66 878 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 047 203.00 | 90 047 203.00 | | 90 047 203.00 |
| |
| 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) | 436.00 | 640.00 | | 436.00 |
ST Other accounts | 42 810.00 | 78 599.00 | | 42 810.00 |
YW Business tax | 135.00 | 134.00 | | 135.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 135.00 | 134.00 | | 135.00 |
ZE Dividends | 280 000.00 | | | 280 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 246.00 | 79 239.00 | | 43 246.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
