| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 924 521.00 | | 2 924 521.00 | 2 924 521.00 |
BZ Other receivables | 37 158.00 | | 37 158.00 | 37 158.00 |
CF Cash and cash equivalents | 19 396.00 | | 19 396.00 | 19 396.00 |
CJ TOTAL (II) | 56 554.00 | | 56 554.00 | 56 554.00 |
CO Grand total (0 to V) | 2 981 075.00 | | 2 981 075.00 | 2 981 075.00 |
CU Other investments | 2 924 521.00 | | 2 924 521.00 | 2 924 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 500.00 | | | 500 500.00 |
DD Legal reserve (1) | 27 724.00 | | | 27 724.00 |
DG Other reserves | 1 676 359.00 | | | 1 676 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 146.00 | | | 26 146.00 |
DK Regulated provisions | 5 250.00 | | | 5 250.00 |
DL TOTAL (I) | 2 235 979.00 | | | 2 235 979.00 |
DU Loans and Debts from Credit Institutions (3) | 238 690.00 | | | 238 690.00 |
DV Miscellaneous Loans and Financial Debts (4) | 504 596.00 | | | 504 596.00 |
DX Trade payables and related accounts | 1 810.00 | | | 1 810.00 |
EC TOTAL (IV) | 745 096.00 | | | 745 096.00 |
EE Grand total (I to V) | 2 981 075.00 | | | 2 981 075.00 |
EG Accrued income and payables due within one year | 581 088.00 | | | 581 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 877.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
FZ Social Security Contributions | | | 1 026.00 | |
GF Total Operating Expenses (II) | | | 8 104.00 | |
GG - OPERATING RESULT (I - II) | | | -8 104.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 578.00 | |
GL Other interest and similar income | | | 356.00 | |
GP Total financial income (V) | | | 36 934.00 | |
GR Interest and similar expenses | | | 10 793.00 | |
GU Total financial expenses (VI) | | | 10 793.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 026.00 | | | 1 026.00 |
HG Exceptional depreciation and provisions | 700.00 | | | 700.00 |
HH Total exceptional expenses (VIII) | 700.00 | | | 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -700.00 | | | -700.00 |
HK Income tax | -8 809.00 | | | -8 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 934.00 | | | 36 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 788.00 | | | 10 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 146.00 | | | 26 146.00 |
| |
| 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 | 2 924 521.00 | | | 2 924 521.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 924 521.00 | |
I4 DECREASES Grand Total | | | 2 924 521.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 924 521.00 | | | 2 924 521.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 550.00 | 700.00 | | 4 550.00 |
7C Grand total | 4 550.00 | 700.00 | | 4 550.00 |
UJ - Exceptional | | 700.00 | | |
| |
| 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 | 1 810.00 | 1 810.00 | | 1 810.00 |
VC Group and associates | 25 510.00 | 25 510.00 | | 25 510.00 |
VH Loans with a maturity of more than one year at origin | 238 690.00 | 74 682.00 | 164 008.00 | 238 690.00 |
VI Group and Associates | 504 596.00 | 504 596.00 | | 504 596.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 68 100.00 | | | 68 100.00 |
VM Income taxes | 11 648.00 | 11 648.00 | | 11 648.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 158.00 | 37 158.00 | | 37 158.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 745 096.00 | 581 088.00 | 164 008.00 | 745 096.00 |
| |
| 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 | 201.00 | | | 201.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 596.00 | | | 3 596.00 |
ST Other accounts | 3 281.00 | | | 3 281.00 |
ZE Dividends | 50 000.00 | | | 50 000.00 |
