| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 18 293.00 | | 18 293.00 | 18 293.00 |
BJ TOTAL (I) | 244 303.00 | | 244 303.00 | 244 303.00 |
CF Cash and cash equivalents | 34 397.00 | | 34 397.00 | 34 397.00 |
CH Prepaid expenses | 70.00 | | 70.00 | 70.00 |
CJ TOTAL (II) | 34 467.00 | | 34 467.00 | 34 467.00 |
CO Grand total (0 to V) | 278 771.00 | | 278 771.00 | 278 771.00 |
CU Other investments | 226 010.00 | | 226 010.00 | 226 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 120 014.00 | | | 120 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 759.00 | | | 74 759.00 |
DK Regulated provisions | 5 822.00 | | | 5 822.00 |
DL TOTAL (I) | 201 696.00 | | | 201 696.00 |
DU Loans and Debts from Credit Institutions (3) | 68 721.00 | | | 68 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 917.00 | | | 5 917.00 |
DX Trade payables and related accounts | 2 335.00 | | | 2 335.00 |
DZ Fixed asset liabilities and related accounts | 100.00 | | | 100.00 |
EC TOTAL (IV) | 77 074.00 | | | 77 074.00 |
EE Grand total (I to V) | 278 771.00 | | | 278 771.00 |
EG Accrued income and payables due within one year | 35 072.00 | | | 35 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 055.00 | |
GF Total Operating Expenses (II) | | | 4 055.00 | |
GG - OPERATING RESULT (I - II) | | | -4 055.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 015.00 | |
GP Total financial income (V) | | | 82 015.00 | |
GR Interest and similar expenses | | | 2 019.00 | |
GU Total financial expenses (VI) | | | 2 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 996.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 182.00 | | | 1 182.00 |
HH Total exceptional expenses (VIII) | 1 182.00 | | | 1 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 182.00 | | | -1 182.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 015.00 | | | 82 015.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 256.00 | | | 7 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 759.00 | | | 74 759.00 |
| |
| 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 | 227 312.00 | | 16 990.00 | 227 312.00 |
I3 DECREASES Total Financial Fixed Assets | | | 244 303.00 | |
I4 DECREASES Grand Total | | | 244 303.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 227 312.00 | | 16 990.00 | 227 312.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 640.00 | 1 182.00 | | 4 640.00 |
7C Grand total | 4 640.00 | 1 182.00 | | 4 640.00 |
UJ - Exceptional | | 1 182.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7.00 | 7.00 | | 7.00 |
8B Suppliers and Related Accounts | 2 335.00 | 2 335.00 | | 2 335.00 |
8J Fixed Asset Liabilities and Related Accounts | 100.00 | 100.00 | | 100.00 |
UL Receivables related to investments | 18 293.00 | | 18 293.00 | 18 293.00 |
VH Loans with a maturity of more than one year at origin | 68 721.00 | 32 629.00 | 36 092.00 | 68 721.00 |
VI Group and Associates | 5 910.00 | | 5 910.00 | 5 910.00 |
VS Prepaid expenses | 70.00 | 70.00 | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 363.00 | 70.00 | 18 293.00 | 18 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 074.00 | 35 072.00 | 42 002.00 | 77 074.00 |
| |
| 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) | 2 335.00 | | | 2 335.00 |
ST Other accounts | 1 720.00 | | | 1 720.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 055.00 | | | 4 055.00 |
