| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 420.00 | 711.00 | 1 708.00 | 2 420.00 |
BH Other financial assets | 22.00 | | 22.00 | 22.00 |
BJ TOTAL (I) | 1 634 893.00 | 711.00 | 1 634 182.00 | 1 634 893.00 |
BZ Other receivables | 288 873.00 | | 288 873.00 | 288 873.00 |
CF Cash and cash equivalents | 22 892.00 | | 22 892.00 | 22 892.00 |
CJ TOTAL (II) | 311 766.00 | | 311 766.00 | 311 766.00 |
CO Grand total (0 to V) | 1 954 598.00 | 711.00 | 1 953 886.00 | 1 954 598.00 |
CU Other investments | 1 632 451.00 | | 1 632 451.00 | 1 632 451.00 |
CW Deferred expenses or loan issuance costs | 7 938.00 | | 7 938.00 | 7 938.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 000.00 | | | 135 000.00 |
DD Legal reserve (1) | 13 500.00 | | | 13 500.00 |
DG Other reserves | 584 461.00 | | | 584 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 301 069.00 | | | 301 069.00 |
DK Regulated provisions | 2 131.00 | | | 2 131.00 |
DL TOTAL (I) | 1 036 162.00 | | | 1 036 162.00 |
DU Loans and Debts from Credit Institutions (3) | 644 391.00 | | | 644 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 426.00 | | | 126 426.00 |
DX Trade payables and related accounts | 2 040.00 | | | 2 040.00 |
DY Tax and social security liabilities | 72 968.00 | | | 72 968.00 |
EA Other liabilities | 71 899.00 | | | 71 899.00 |
EC TOTAL (IV) | 917 724.00 | | | 917 724.00 |
EE Grand total (I to V) | 1 953 886.00 | | | 1 953 886.00 |
EG Accrued income and payables due within one year | 344 376.00 | | | 344 376.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 222.00 | |
FR Total operating income (I) | | | 222.00 | |
FW Other purchases and external expenses | | | 7 185.00 | |
FZ Social Security Contributions | | | 2 147.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 699.00 | |
GF Total Operating Expenses (II) | | | 12 031.00 | |
GG - OPERATING RESULT (I - II) | | | -11 809.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 331 845.00 | |
GL Other interest and similar income | | | 2 461.00 | |
GP Total financial income (V) | | | 334 307.00 | |
GR Interest and similar expenses | | | 14 201.00 | |
GU Total financial expenses (VI) | | | 14 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 320 105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 308 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 222.00 | | | 222.00 |
A2 TOTAL ASSETS | 2 147.00 | | | 2 147.00 |
HG Exceptional depreciation and provisions | 1 504.00 | | | 1 504.00 |
HH Total exceptional expenses (VIII) | 1 504.00 | | | 1 504.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 504.00 | | | -1 504.00 |
HK Income tax | 5 722.00 | | | 5 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 334 529.00 | | | 334 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 460.00 | | | 33 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 301 069.00 | | | 301 069.00 |
| |
| 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 | 1 634 893.00 | | | 1 634 893.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 420.00 | | | 2 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 632 473.00 | |
I4 DECREASES Grand Total | | | 1 634 893.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 420.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 632 473.00 | | | 1 632 473.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 227.00 | 484.00 | | 227.00 |
CY DEPRECIATION Start-up, development, or research expenses | 227.00 | 484.00 | | 227.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 627.00 | 1 504.00 | | 627.00 |
7C Grand total | 627.00 | 1 504.00 | | 627.00 |
UJ - Exceptional | | 1 504.00 | | |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8E Income Taxes | 72 968.00 | 72 968.00 | | 72 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 899.00 | 71 899.00 | | 71 899.00 |
UT Other financial assets | 22.00 | | 22.00 | 22.00 |
VC Group and associates | 288 873.00 | 288 873.00 | | 288 873.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VH Loans with a maturity of more than one year at origin | 644 385.00 | 71 036.00 | 283 082.00 | 644 385.00 |
VI Group and Associates | 126 426.00 | 126 426.00 | | 126 426.00 |
VK Loans repaid during the year | 8 407.00 | | | 8 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 288 895.00 | 288 873.00 | 22.00 | 288 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 917 724.00 | 344 376.00 | 283 082.00 | 917 724.00 |
| |
| 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) | 5 019.00 | | | 5 019.00 |
ST Other accounts | 2 166.00 | | | 2 166.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 185.00 | | | 7 185.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
