| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 930 762.00 | 146 000.00 | 784 762.00 | 930 762.00 |
BZ Other receivables | 31 285.00 | | 31 285.00 | 31 285.00 |
CF Cash and cash equivalents | 1 466.00 | | 1 466.00 | 1 466.00 |
CH Prepaid expenses | 357.00 | | 357.00 | 357.00 |
CJ TOTAL (II) | 33 108.00 | | 33 108.00 | 33 108.00 |
CO Grand total (0 to V) | 963 869.00 | 146 000.00 | 817 869.00 | 963 869.00 |
CU Other investments | 930 362.00 | 146 000.00 | 784 362.00 | 930 362.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 602 000.00 | 602 000.00 | | 602 000.00 |
DD Legal reserve (1) | 7 915.00 | 7 915.00 | | 7 915.00 |
DH Retained earnings | 51 056.00 | 126 171.00 | | 51 056.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 840.00 | -75 116.00 | | 33 840.00 |
DK Regulated provisions | 100 597.00 | 100 597.00 | | 100 597.00 |
DL TOTAL (I) | 795 408.00 | 761 568.00 | | 795 408.00 |
DU Loans and Debts from Credit Institutions (3) | 12 776.00 | 50 950.00 | | 12 776.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 900.00 | 4 900.00 | | 4 900.00 |
DX Trade payables and related accounts | 4 786.00 | 3 015.00 | | 4 786.00 |
EC TOTAL (IV) | 22 461.00 | 58 865.00 | | 22 461.00 |
EE Grand total (I to V) | 817 869.00 | 820 433.00 | | 817 869.00 |
EG Accrued income and payables due within one year | 22 461.00 | 46 089.00 | | 22 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 654.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 654.00 | |
GG - OPERATING RESULT (I - II) | | | -5 654.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 272.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 40 273.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 626.00 | |
GU Total financial expenses (VI) | | | 1 626.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 5 125.00 | | |
HH Total exceptional expenses (VIII) | | 5 125.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 125.00 | | |
HK Income tax | -848.00 | -3 234.00 | | -848.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 273.00 | 80 090.00 | | 40 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 433.00 | 155 205.00 | | 6 433.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 840.00 | -75 116.00 | | 33 840.00 |
| |
| 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 | 930 762.00 | | | 930 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 930 762.00 | |
I4 DECREASES Grand Total | | | 930 762.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 930 762.00 | | | 930 762.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 100 597.00 | | | 100 597.00 |
7B Total provisions for depreciation | 146 000.00 | | | 146 000.00 |
7C Grand total | 246 597.00 | | | 246 597.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 786.00 | 4 786.00 | | 4 786.00 |
UT Other financial assets | 400.00 | | 400.00 | 400.00 |
VH Loans with a maturity of more than one year at origin | 12 776.00 | 12 776.00 | | 12 776.00 |
VI Group and Associates | 4 900.00 | 4 900.00 | | 4 900.00 |
VK Loans repaid during the year | 38 174.00 | | | 38 174.00 |
VM Income taxes | 6 168.00 | 6 168.00 | | 6 168.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 117.00 | 25 117.00 | | 25 117.00 |
VS Prepaid expenses | 357.00 | 357.00 | | 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 041.00 | 31 641.00 | 400.00 | 32 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 461.00 | 22 461.00 | | 22 461.00 |
| |
| 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) | 5 289.00 | 5 140.00 | | 5 289.00 |
ST Other accounts | 366.00 | 284.00 | | 366.00 |
YW Business tax | | 41.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 41.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 654.00 | 5 425.00 | | 5 654.00 |
