| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 040 922.00 | | 6 040 922.00 | 6 040 922.00 |
BZ Other receivables | 51.00 | | 51.00 | 51.00 |
CF Cash and cash equivalents | 294 001.00 | | 294 001.00 | 294 001.00 |
CJ TOTAL (II) | 294 052.00 | | 294 052.00 | 294 052.00 |
CO Grand total (0 to V) | 6 334 974.00 | | 6 334 974.00 | 6 334 974.00 |
CU Other investments | 6 040 922.00 | | 6 040 922.00 | 6 040 922.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 950 000.00 | 1 950 000.00 | | 1 950 000.00 |
DB Share, merger, contribution premiums, etc. | 30 299.00 | 30 299.00 | | 30 299.00 |
DD Legal reserve (1) | 195 000.00 | 195 000.00 | | 195 000.00 |
DH Retained earnings | 2 739 229.00 | 2 365 424.00 | | 2 739 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 468 718.00 | 453 805.00 | | 468 718.00 |
DK Regulated provisions | 140 922.00 | 126 946.00 | | 140 922.00 |
DL TOTAL (I) | 5 524 168.00 | 5 121 473.00 | | 5 524 168.00 |
DU Loans and Debts from Credit Institutions (3) | 794 469.00 | 1 178 041.00 | | 794 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 89 726.00 | | |
DX Trade payables and related accounts | 8 938.00 | 5 066.00 | | 8 938.00 |
DY Tax and social security liabilities | 7 400.00 | | | 7 400.00 |
EC TOTAL (IV) | 810 806.00 | 1 272 833.00 | | 810 806.00 |
EE Grand total (I to V) | 6 334 974.00 | 6 394 306.00 | | 6 334 974.00 |
EG Accrued income and payables due within one year | 412 943.00 | 486 264.00 | | 412 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 445.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 5 445.00 | |
GG - OPERATING RESULT (I - II) | | | -5 445.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | 23 667.00 | |
GU Total financial expenses (VI) | | | 23 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 476 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 470 887.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 13 976.00 | 28 184.00 | | 13 976.00 |
HH Total exceptional expenses (VIII) | 13 976.00 | 28 184.00 | | 13 976.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 976.00 | -28 184.00 | | -13 976.00 |
HK Income tax | -11 807.00 | -20 597.00 | | -11 807.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 000.00 | 500 000.00 | | 500 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 282.00 | 46 195.00 | | 31 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 468 718.00 | 453 805.00 | | 468 718.00 |
| |
| 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 | 6 040 922.00 | | | 6 040 922.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 040 922.00 | |
I4 DECREASES Grand Total | | | 6 040 922.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 040 922.00 | | | 6 040 922.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 126 946.00 | 13 976.00 | | 126 946.00 |
7C Grand total | 126 946.00 | 13 976.00 | | 126 946.00 |
UJ - Exceptional | | 13 976.00 | | |
| |
| 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 | 8 938.00 | 8 938.00 | | 8 938.00 |
8E Income Taxes | 7 400.00 | 7 400.00 | | 7 400.00 |
VC Group and associates | 51.00 | 51.00 | | 51.00 |
VG Loans with a maturity of up to one year at origin | 7 900.00 | 7 900.00 | | 7 900.00 |
VH Loans with a maturity of more than one year at origin | 786 568.00 | 388 705.00 | 397 863.00 | 786 568.00 |
VK Loans repaid during the year | 379 760.00 | | | 379 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51.00 | 51.00 | | 51.00 |
VX Guaranteed Bonds | | 5.00 | | |
VY TOTAL – STATEMENT OF LIABILITIES | 810 806.00 | 412 943.00 | 397 863.00 | 810 806.00 |
| |
| 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) | 5 164.00 | 5 168.00 | | 5 164.00 |
ST Other accounts | 281.00 | 789.00 | | 281.00 |
YW Business tax | | 129.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 129.00 | | |
ZE Dividends | 80 000.00 | | | 80 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 445.00 | 5 957.00 | | 5 445.00 |
