| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 053 363.00 | 804 366.00 | 3 248 997.00 | 4 053 363.00 |
BZ Other receivables | 21 324.00 | | 21 324.00 | 21 324.00 |
CF Cash and cash equivalents | 20 488.00 | | 20 488.00 | 20 488.00 |
CJ TOTAL (II) | 41 812.00 | | 41 812.00 | 41 812.00 |
CO Grand total (0 to V) | 4 095 175.00 | 804 366.00 | 3 290 809.00 | 4 095 175.00 |
CU Other investments | 4 053 363.00 | 804 366.00 | 3 248 997.00 | 4 053 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DE Statutory or contractual reserves | 352 945.00 | | | 352 945.00 |
DH Retained earnings | -338 456.00 | | | -338 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 927.00 | | | 88 927.00 |
DL TOTAL (I) | 213 416.00 | | | 213 416.00 |
DU Loans and Debts from Credit Institutions (3) | 1 046 580.00 | | | 1 046 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 971 362.00 | | | 1 971 362.00 |
DX Trade payables and related accounts | 3 528.00 | | | 3 528.00 |
DY Tax and social security liabilities | 55 923.00 | | | 55 923.00 |
EC TOTAL (IV) | 3 077 393.00 | | | 3 077 393.00 |
EE Grand total (I to V) | 3 290 809.00 | | | 3 290 809.00 |
EG Accrued income and payables due within one year | 2 161 786.00 | | | 2 161 786.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 278.00 | | | 21 278.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 931.00 | |
FX Taxes, duties, and similar payments | | | 951.00 | |
GF Total Operating Expenses (II) | | | 6 882.00 | |
GG - OPERATING RESULT (I - II) | | | -6 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 167 280.00 | |
GP Total financial income (V) | | | 167 280.00 | |
GQ Financial allocations to depreciation and provisions | | | 25 100.00 | |
GR Interest and similar expenses | | | 66 430.00 | |
GU Total financial expenses (VI) | | | 91 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -20 059.00 | | | -20 059.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 280.00 | | | 167 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 353.00 | | | 78 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 927.00 | | | 88 927.00 |
| |
| 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 | 4 053 363.00 | | | 4 053 363.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 053 363.00 | |
I4 DECREASES Grand Total | | | 4 053 363.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 053 363.00 | | | 4 053 363.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 779 266.00 | 25 100.00 | | 779 266.00 |
7C Grand total | 779 266.00 | 25 100.00 | | 779 266.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 25 100.00 | | |
| |
| 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 | 3 528.00 | 3 528.00 | | 3 528.00 |
8E Income Taxes | 55 923.00 | 55 923.00 | | 55 923.00 |
VG Loans with a maturity of up to one year at origin | 34 409.00 | 34 409.00 | | 34 409.00 |
VH Loans with a maturity of more than one year at origin | 1 012 171.00 | 96 564.00 | 477 460.00 | 1 012 171.00 |
VI Group and Associates | 1 971 362.00 | 1 971 362.00 | | 1 971 362.00 |
VN Other taxes, similar payments | 21 324.00 | 21 324.00 | | 21 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 324.00 | 21 324.00 | | 21 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 077 393.00 | 2 161 786.00 | 477 460.00 | 3 077 393.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 924.00 | | | 924.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 964.00 | | | 3 964.00 |
ST Other accounts | 1 967.00 | | | 1 967.00 |
YW Business tax | 27.00 | | | 27.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 951.00 | | | 951.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 931.00 | | | 5 931.00 |
