| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 766.00 | 12 766.00 | | 12 766.00 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 552 666.00 | 12 766.00 | 539 900.00 | 552 666.00 |
BZ Other receivables | 179 208.00 | | 179 208.00 | 179 208.00 |
CF Cash and cash equivalents | 5 193.00 | | 5 193.00 | 5 193.00 |
CJ TOTAL (II) | 184 401.00 | | 184 401.00 | 184 401.00 |
CO Grand total (0 to V) | 737 067.00 | 12 766.00 | 724 301.00 | 737 067.00 |
CP Shares due in less than one year | 152.00 | | | 152.00 |
CU Other investments | 539 747.00 | | 539 747.00 | 539 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 008.00 | 235 008.00 | | 235 008.00 |
DD Legal reserve (1) | 23 500.00 | 23 500.00 | | 23 500.00 |
DG Other reserves | 128 737.00 | 11 318.00 | | 128 737.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 633.00 | 132 107.00 | | 110 633.00 |
DK Regulated provisions | 5 012.00 | 3 472.00 | | 5 012.00 |
DL TOTAL (I) | 502 890.00 | 405 406.00 | | 502 890.00 |
DU Loans and Debts from Credit Institutions (3) | 214 033.00 | 259 761.00 | | 214 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 527.00 | 6 526.00 | | 3 527.00 |
DX Trade payables and related accounts | 3 850.00 | 3 808.00 | | 3 850.00 |
EC TOTAL (IV) | 221 411.00 | 270 096.00 | | 221 411.00 |
EE Grand total (I to V) | 724 301.00 | 675 501.00 | | 724 301.00 |
EG Accrued income and payables due within one year | 53 503.00 | 56 130.00 | | 53 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 519.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 158.00 | |
GF Total Operating Expenses (II) | | | 9 677.00 | |
GG - OPERATING RESULT (I - II) | | | -9 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 119 102.00 | |
GL Other interest and similar income | | | 1 694.00 | |
GP Total financial income (V) | | | 120 796.00 | |
GR Interest and similar expenses | | | 1 776.00 | |
GU Total financial expenses (VI) | | | 1 776.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 119 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 540.00 | 1 540.00 | | 1 540.00 |
HH Total exceptional expenses (VIII) | 1 540.00 | 1 540.00 | | 1 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 540.00 | -1 540.00 | | -1 540.00 |
HK Income tax | -2 830.00 | -3 306.00 | | -2 830.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 796.00 | 141 470.00 | | 120 796.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 163.00 | 9 363.00 | | 10 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 633.00 | 132 107.00 | | 110 633.00 |
| |
| 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 | 552 666.00 | | | 552 666.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 766.00 | | | 12 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 539 900.00 | |
I4 DECREASES Grand Total | | | 552 666.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 766.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 539 900.00 | | | 539 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 609.00 | 3 158.00 | | 9 609.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 609.00 | 3 158.00 | | 9 609.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 472.00 | 1 540.00 | | 3 472.00 |
7C Grand total | 3 472.00 | 1 540.00 | | 3 472.00 |
UJ - Exceptional | | 1 540.00 | | |
| |
| 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 | 3 850.00 | 3 850.00 | | 3 850.00 |
UL Receivables related to investments | 152.00 | 152.00 | | 152.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VH Loans with a maturity of more than one year at origin | 213 966.00 | 46 058.00 | 167 908.00 | 213 966.00 |
VI Group and Associates | 3 527.00 | 3 527.00 | | 3 527.00 |
VK Loans repaid during the year | 45 714.00 | | | 45 714.00 |
VM Income taxes | 21 563.00 | 21 563.00 | | 21 563.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157 645.00 | 157 645.00 | | 157 645.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 361.00 | 179 361.00 | | 179 361.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 411.00 | 53 503.00 | 167 908.00 | 221 411.00 |
| |
| 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) | 3 776.00 | 1 759.00 | | 3 776.00 |
ST Other accounts | 2 743.00 | 2 996.00 | | 2 743.00 |
ZE Dividends | 14 688.00 | | | 14 688.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 519.00 | 4 756.00 | | 6 519.00 |
