| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 062 279.00 | | 16 062 279.00 | 16 062 279.00 |
BZ Other receivables | 95 307.00 | | 95 307.00 | 95 307.00 |
CD Marketable securities | 374 462.00 | | 374 462.00 | 374 462.00 |
CF Cash and cash equivalents | 14 832.00 | | 14 832.00 | 14 832.00 |
CJ TOTAL (II) | 484 600.00 | | 484 600.00 | 484 600.00 |
CO Grand total (0 to V) | 16 546 879.00 | | 16 546 879.00 | 16 546 879.00 |
CU Other investments | 16 062 279.00 | | 16 062 279.00 | 16 062 279.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 776 000.00 | 14 776 000.00 | | 14 776 000.00 |
DD Legal reserve (1) | 40 806.00 | 28 409.00 | | 40 806.00 |
DG Other reserves | 645 004.00 | 409 462.00 | | 645 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 154 008.00 | 247 939.00 | | 154 008.00 |
DL TOTAL (I) | 15 615 817.00 | 15 461 810.00 | | 15 615 817.00 |
DU Loans and Debts from Credit Institutions (3) | 299 281.00 | 447 527.00 | | 299 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 628 179.00 | 628 179.00 | | 628 179.00 |
EA Other liabilities | 3 602.00 | 98 871.00 | | 3 602.00 |
EC TOTAL (IV) | 931 062.00 | 1 174 577.00 | | 931 062.00 |
EE Grand total (I to V) | 16 546 879.00 | 16 636 387.00 | | 16 546 879.00 |
EG Accrued income and payables due within one year | 931 062.00 | 875 296.00 | | 931 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 010.00 | |
GF Total Operating Expenses (II) | | | 4 010.00 | |
GG - OPERATING RESULT (I - II) | | | -4 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 291.00 | |
GL Other interest and similar income | | | 160 541.00 | |
GP Total financial income (V) | | | 164 832.00 | |
GR Interest and similar expenses | | | 6 815.00 | |
GU Total financial expenses (VI) | | | 6 815.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 158 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 154 008.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 164 832.00 | 263 271.00 | | 164 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 825.00 | 15 333.00 | | 10 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 154 008.00 | 247 939.00 | | 154 008.00 |
| |
| 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 | 16 062 279.00 | | | 16 062 279.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 062 279.00 | |
I4 DECREASES Grand Total | | | 16 062 279.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 062 279.00 | | | 16 062 279.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 602.00 | 3 602.00 | | 3 602.00 |
VH Loans with a maturity of more than one year at origin | 299 281.00 | 299 281.00 | | 299 281.00 |
VI Group and Associates | 628 179.00 | 628 179.00 | | 628 179.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 95 307.00 | 95 307.00 | | 95 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 307.00 | 95 307.00 | | 95 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 931 062.00 | 931 062.00 | | 931 062.00 |
| |
| 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) | 3 842.00 | | | 3 842.00 |
ST Other accounts | 168.00 | | | 168.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 010.00 | | | 4 010.00 |
