| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 534 894.00 | | 534 894.00 | 534 894.00 |
CF Cash and cash equivalents | 19 671.00 | | 19 671.00 | 19 671.00 |
CJ TOTAL (II) | 19 671.00 | | 19 671.00 | 19 671.00 |
CO Grand total (0 to V) | 554 565.00 | | 554 565.00 | 554 565.00 |
CU Other investments | 534 894.00 | | 534 894.00 | 534 894.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 352 000.00 | 352 000.00 | | 352 000.00 |
DD Legal reserve (1) | 35 200.00 | 1 600.00 | | 35 200.00 |
DG Other reserves | 28 706.00 | 46 295.00 | | 28 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 452.00 | 16 011.00 | | 30 452.00 |
DK Regulated provisions | 7 503.00 | 6 044.00 | | 7 503.00 |
DL TOTAL (I) | 453 862.00 | 421 950.00 | | 453 862.00 |
DU Loans and Debts from Credit Institutions (3) | 99 032.00 | 117 848.00 | | 99 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 584.00 | 584.00 | | 584.00 |
DX Trade payables and related accounts | 1 086.00 | 1 039.00 | | 1 086.00 |
EC TOTAL (IV) | 100 702.00 | 119 473.00 | | 100 702.00 |
EE Grand total (I to V) | 554 565.00 | 541 423.00 | | 554 565.00 |
EG Accrued income and payables due within one year | 20 810.00 | 20 441.00 | | 20 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 228.00 | |
GF Total Operating Expenses (II) | | | 1 228.00 | |
GG - OPERATING RESULT (I - II) | | | -1 228.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 34 998.00 | |
GP Total financial income (V) | | | 34 998.00 | |
GR Interest and similar expenses | | | 1 857.00 | |
GU Total financial expenses (VI) | | | 1 857.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 912.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 459.00 | 1 500.00 | | 1 459.00 |
HH Total exceptional expenses (VIII) | 1 459.00 | 1 500.00 | | 1 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 459.00 | -1 500.00 | | -1 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 998.00 | 20 999.00 | | 34 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 545.00 | 4 988.00 | | 4 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 452.00 | 16 011.00 | | 30 452.00 |
| |
| 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 | 534 894.00 | | | 534 894.00 |
I3 DECREASES Total Financial Fixed Assets | | | 534 894.00 | |
I4 DECREASES Grand Total | | | 534 894.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 534 894.00 | | | 534 894.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 044.00 | 1 459.00 | | 6 044.00 |
7C Grand total | 6 044.00 | 1 459.00 | | 6 044.00 |
UJ - Exceptional | | 1 459.00 | | |
| |
| 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 | 1 086.00 | 1 086.00 | | 1 086.00 |
VH Loans with a maturity of more than one year at origin | 99 032.00 | 19 139.00 | 79 892.00 | 99 032.00 |
VI Group and Associates | 584.00 | 584.00 | | 584.00 |
VK Loans repaid during the year | 18 816.00 | | | 18 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 702.00 | 20 810.00 | 79 892.00 | 100 702.00 |
| |
| 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) | 1 228.00 | | | 1 228.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 228.00 | | | 1 228.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
