| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 367 777.00 | | 367 777.00 | 367 777.00 |
BZ Other receivables | 12 319.00 | | 12 319.00 | 12 319.00 |
CF Cash and cash equivalents | 10 385.00 | | 10 385.00 | 10 385.00 |
CH Prepaid expenses | 138.00 | | 138.00 | 138.00 |
CJ TOTAL (II) | 22 841.00 | | 22 841.00 | 22 841.00 |
CO Grand total (0 to V) | 390 618.00 | | 390 618.00 | 390 618.00 |
CU Other investments | 367 777.00 | | 367 777.00 | 367 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 183 900.00 | 183 900.00 | | 183 900.00 |
DD Legal reserve (1) | 1 382.00 | 462.00 | | 1 382.00 |
DG Other reserves | 21 664.00 | 4 201.00 | | 21 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 580.00 | 18 383.00 | | 18 580.00 |
DL TOTAL (I) | 225 526.00 | 206 946.00 | | 225 526.00 |
DU Loans and Debts from Credit Institutions (3) | 148 928.00 | 164 512.00 | | 148 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 905.00 | 31 019.00 | | 14 905.00 |
DX Trade payables and related accounts | 1 260.00 | 1 230.00 | | 1 260.00 |
EC TOTAL (IV) | 165 092.00 | 196 761.00 | | 165 092.00 |
EE Grand total (I to V) | 390 618.00 | 403 707.00 | | 390 618.00 |
EG Accrued income and payables due within one year | 32 025.00 | 47 933.00 | | 32 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 710.00 | |
GF Total Operating Expenses (II) | | | 1 710.00 | |
GG - OPERATING RESULT (I - II) | | | -1 710.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 990.00 | |
GP Total financial income (V) | | | 20 990.00 | |
GR Interest and similar expenses | | | 2 284.00 | |
GU Total financial expenses (VI) | | | 2 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 705.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 996.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 584.00 | -1 661.00 | | -1 584.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 990.00 | 20 990.00 | | 20 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 410.00 | 2 607.00 | | 2 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 580.00 | 18 383.00 | | 18 580.00 |
| |
| 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 | 367 777.00 | | | 367 777.00 |
I3 DECREASES Total Financial Fixed Assets | | | 367 777.00 | |
I4 DECREASES Grand Total | | | 367 777.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 367 777.00 | | | 367 777.00 |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
VG Loans with a maturity of up to one year at origin | 100.00 | 100.00 | | 100.00 |
VH Loans with a maturity of more than one year at origin | 148 828.00 | 15 761.00 | 64 951.00 | 148 828.00 |
VI Group and Associates | 14 905.00 | 14 905.00 | | 14 905.00 |
VK Loans repaid during the year | 15 574.00 | | | 15 574.00 |
VM Income taxes | 12 319.00 | 12 319.00 | | 12 319.00 |
VS Prepaid expenses | 138.00 | 138.00 | | 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 457.00 | 12 457.00 | | 12 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 092.00 | 32 025.00 | 64 951.00 | 165 092.00 |
| |
| 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) | 1 306.00 | 1 390.00 | | 1 306.00 |
ST Other accounts | 404.00 | 386.00 | | 404.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 710.00 | 1 776.00 | | 1 710.00 |
