| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 407.00 | 2 571.00 | 837.00 | 3 407.00 |
BH Other financial assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 3 389 788.00 | 2 571.00 | 3 387 217.00 | 3 389 788.00 |
BZ Other receivables | 12 613.00 | | 12 613.00 | 12 613.00 |
CF Cash and cash equivalents | 543 354.00 | | 543 354.00 | 543 354.00 |
CH Prepaid expenses | 1 288.00 | | 1 288.00 | 1 288.00 |
CJ TOTAL (II) | 557 254.00 | | 557 254.00 | 557 254.00 |
CO Grand total (0 to V) | 3 947 042.00 | 2 571.00 | 3 944 472.00 | 3 947 042.00 |
CU Other investments | 3 336 381.00 | | 3 336 381.00 | 3 336 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 46 613.00 | | | 46 613.00 |
DG Other reserves | 9 154.00 | | | 9 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -59 390.00 | | | -59 390.00 |
DK Regulated provisions | 15 750.00 | | | 15 750.00 |
DL TOTAL (I) | 512 127.00 | | | 512 127.00 |
DU Loans and Debts from Credit Institutions (3) | 2 722 075.00 | | | 2 722 075.00 |
DX Trade payables and related accounts | 1 270.00 | | | 1 270.00 |
DZ Fixed asset liabilities and related accounts | 200 000.00 | | | 200 000.00 |
EA Other liabilities | 509 000.00 | | | 509 000.00 |
EC TOTAL (IV) | 3 432 345.00 | | | 3 432 345.00 |
EE Grand total (I to V) | 3 944 472.00 | | | 3 944 472.00 |
EG Accrued income and payables due within one year | 510 270.00 | | | 510 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 245.00 | |
FY Salaries and Wages | | | 1 693.00 | |
FZ Social Security Contributions | | | 1 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 666.00 | |
GF Total Operating Expenses (II) | | | 15 566.00 | |
GG - OPERATING RESULT (I - II) | | | -15 568.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 391.00 | |
GP Total financial income (V) | | | 391.00 | |
GR Interest and similar expenses | | | 35 569.00 | |
GU Total financial expenses (VI) | | | 35 569.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 051.00 | | | 3 051.00 |
HD Total exceptional income (VII) | 3 051.00 | | | 3 051.00 |
HE Exceptional expenses on management operations | 852.00 | | | 852.00 |
HG Exceptional depreciation and provisions | 10 843.00 | | | 10 843.00 |
HH Total exceptional expenses (VIII) | 11 694.00 | | | 11 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 644.00 | | | -8 644.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 442.00 | | | 3 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 832.00 | | | 62 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 390.00 | | | -59 390.00 |
| |
| 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 | 2 297 727.00 | | 1 412 061.00 | 2 297 727.00 |
I3 DECREASES Total Financial Fixed Assets | | 320 000.00 | 3 386 381.00 | |
I4 DECREASES Grand Total | | 320 000.00 | 3 389 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 407.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 407.00 | | | 3 407.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 294 320.00 | | 1 412 061.00 | 2 294 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 905.00 | 666.00 | | 1 905.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 905.00 | 666.00 | | 1 905.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 907.00 | 10 843.00 | | 4 907.00 |
7C Grand total | 4 907.00 | 10 843.00 | | 4 907.00 |
UJ - Exceptional | | 10 843.00 | | |
| |
| 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 | 1 270.00 | 1 270.00 | | 1 270.00 |
8J Fixed Asset Liabilities and Related Accounts | 200 000.00 | | 200 000.00 | 200 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 509 000.00 | 509 000.00 | | 509 000.00 |
UT Other financial assets | 50 000.00 | | 50 000.00 | 50 000.00 |
VC Group and associates | 11 000.00 | 1 000.00 | | 11 000.00 |
VH Loans with a maturity of more than one year at origin | 2 722 075.00 | 320 816.00 | 2 401 259.00 | 2 722 075.00 |
VJ Loans taken out during the year | 1 000 000.00 | | | 1 000 000.00 |
VK Loans repaid during the year | 96 122.00 | | | 96 122.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 613.00 | 613.00 | | 1 613.00 |
VS Prepaid expenses | 1 288.00 | 288.00 | | 1 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 901.00 | 1 901.00 | 50 000.00 | 63 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 432 345.00 | 831 086.00 | 2 601 259.00 | 3 432 345.00 |
| |
| 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) | 6 169.00 | | | 6 169.00 |
ST Other accounts | 5 075.00 | | | 5 075.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 245.00 | | | 11 245.00 |
