| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 202 700.00 | | 202 700.00 | 202 700.00 |
BJ TOTAL (I) | 1 141 396.00 | | 1 141 396.00 | 1 141 396.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 556 798.00 | | 556 798.00 | 556 798.00 |
CJ TOTAL (II) | 756 798.00 | | 756 798.00 | 756 798.00 |
CO Grand total (0 to V) | 1 898 195.00 | | 1 898 195.00 | 1 898 195.00 |
CU Other investments | 938 696.00 | | 938 696.00 | 938 696.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 850 060.00 | | | 1 850 060.00 |
DD Legal reserve (1) | 2 842.00 | | | 2 842.00 |
DG Other reserves | 21 108.00 | | | 21 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 897.00 | | | 5 897.00 |
DK Regulated provisions | 15 134.00 | | | 15 134.00 |
DL TOTAL (I) | 1 895 040.00 | | | 1 895 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 894.00 | | | 894.00 |
DX Trade payables and related accounts | 2 260.00 | | | 2 260.00 |
EC TOTAL (IV) | 3 154.00 | | | 3 154.00 |
EE Grand total (I to V) | 1 898 195.00 | | | 1 898 195.00 |
EG Accrued income and payables due within one year | 3 154.00 | | | 3 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 596.00 | |
GF Total Operating Expenses (II) | | | 13 596.00 | |
GG - OPERATING RESULT (I - II) | | | -13 596.00 | |
GL Other interest and similar income | | | 9 119.00 | |
GP Total financial income (V) | | | 9 119.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 197 100.00 | | | 197 100.00 |
HD Total exceptional income (VII) | 197 100.00 | | | 197 100.00 |
HF Exceptional expenses on capital transactions | 180 000.00 | | | 180 000.00 |
HG Exceptional depreciation and provisions | 6 726.00 | | | 6 726.00 |
HH Total exceptional expenses (VIII) | 186 726.00 | | | 186 726.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 374.00 | | | 10 374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 206 219.00 | | | 206 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 322.00 | | | 200 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 897.00 | | | 5 897.00 |
| |
| 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 | 1 345 418.00 | | 6 404.00 | 1 345 418.00 |
I3 DECREASES Total Financial Fixed Assets | | 210 426.00 | 1 141 396.00 | |
I4 DECREASES Grand Total | | 210 426.00 | 1 141 396.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 345 418.00 | | 6 404.00 | 1 345 418.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 408.00 | 6 726.00 | | 8 408.00 |
7C Grand total | 8 408.00 | 6 726.00 | | 8 408.00 |
UJ - Exceptional | | 6 726.00 | | |
| |
| 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 | 2 260.00 | 2 260.00 | | 2 260.00 |
VI Group and Associates | 894.00 | 894.00 | | 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 154.00 | 3 154.00 | | 3 154.00 |
| |
| 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) | 12 946.00 | | | 12 946.00 |
ST Other accounts | 650.00 | | | 650.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 596.00 | | | 13 596.00 |
