| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 547 052.00 | | 547 052.00 | 547 052.00 |
BZ Other receivables | 351 172.00 | | 351 172.00 | 351 172.00 |
CF Cash and cash equivalents | 2 352.00 | | 2 352.00 | 2 352.00 |
CJ TOTAL (II) | 353 525.00 | | 353 525.00 | 353 525.00 |
CO Grand total (0 to V) | 900 576.00 | | 900 576.00 | 900 576.00 |
CU Other investments | 547 052.00 | | 547 052.00 | 547 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 641 157.00 | | | 641 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 031.00 | | | 69 031.00 |
DK Regulated provisions | 13 915.00 | | | 13 915.00 |
DL TOTAL (I) | 768 103.00 | | | 768 103.00 |
DU Loans and Debts from Credit Institutions (3) | 129 830.00 | | | 129 830.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 075.00 | | | 1 075.00 |
DX Trade payables and related accounts | 1 568.00 | | | 1 568.00 |
EC TOTAL (IV) | 132 473.00 | | | 132 473.00 |
EE Grand total (I to V) | 900 576.00 | | | 900 576.00 |
EG Accrued income and payables due within one year | 29 697.00 | | | 29 697.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 344.00 | |
FZ Social Security Contributions | | | 130.00 | |
GF Total Operating Expenses (II) | | | 3 474.00 | |
GG - OPERATING RESULT (I - II) | | | -3 474.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 228.00 | |
GL Other interest and similar income | | | 4 045.00 | |
GP Total financial income (V) | | | 73 273.00 | |
GR Interest and similar expenses | | | 859.00 | |
GU Total financial expenses (VI) | | | 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 414.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 130.00 | | | 130.00 |
HG Exceptional depreciation and provisions | 1 483.00 | | | 1 483.00 |
HH Total exceptional expenses (VIII) | 1 483.00 | | | 1 483.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 483.00 | | | -1 483.00 |
HK Income tax | -1 574.00 | | | -1 574.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 273.00 | | | 73 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 242.00 | | | 4 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 031.00 | | | 69 031.00 |
| |
| 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 | 547 052.00 | | | 547 052.00 |
I3 DECREASES Total Financial Fixed Assets | | | 547 052.00 | |
I4 DECREASES Grand Total | | | 547 052.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 547 052.00 | | | 547 052.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 432.00 | 1 483.00 | | 12 432.00 |
7C Grand total | 12 432.00 | 1 483.00 | | 12 432.00 |
UJ - Exceptional | | 1 483.00 | | |
| |
| 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 | 1 568.00 | 1 568.00 | | 1 568.00 |
VC Group and associates | 348 478.00 | 348 478.00 | | 348 478.00 |
VG Loans with a maturity of up to one year at origin | 34.00 | 34.00 | | 34.00 |
VH Loans with a maturity of more than one year at origin | 129 796.00 | 27 020.00 | 102 776.00 | 129 796.00 |
VI Group and Associates | 1 075.00 | 1 075.00 | | 1 075.00 |
VK Loans repaid during the year | 26 857.00 | | | 26 857.00 |
VM Income taxes | 2 694.00 | 2 694.00 | | 2 694.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 351 172.00 | 351 172.00 | | 351 172.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 473.00 | 29 697.00 | 102 776.00 | 132 473.00 |
| |
| 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) | 3 210.00 | | | 3 210.00 |
ST Other accounts | 134.00 | | | 134.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 344.00 | | | 3 344.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
