| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 631 990.00 | | 3 631 990.00 | 3 631 990.00 |
BX Customers and related accounts | 481 636.00 | | 481 636.00 | 481 636.00 |
BZ Other receivables | 9 907 301.00 | | 9 907 301.00 | 9 907 301.00 |
CF Cash and cash equivalents | 3 219 282.00 | | 3 219 282.00 | 3 219 282.00 |
CJ TOTAL (II) | 13 608 219.00 | | 13 608 219.00 | 13 608 219.00 |
CO Grand total (0 to V) | 17 240 210.00 | | 17 240 210.00 | 17 240 210.00 |
CU Other investments | 3 631 990.00 | | 3 631 990.00 | 3 631 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 413 000.00 | | | 2 413 000.00 |
DD Legal reserve (1) | 241 300.00 | | | 241 300.00 |
DH Retained earnings | 11 384 190.00 | | | 11 384 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 176 215.00 | | | 2 176 215.00 |
DL TOTAL (I) | 16 214 706.00 | | | 16 214 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 841 397.00 | | | 841 397.00 |
DX Trade payables and related accounts | 11 600.00 | | | 11 600.00 |
DY Tax and social security liabilities | 82 135.00 | | | 82 135.00 |
EA Other liabilities | 90 373.00 | | | 90 373.00 |
EC TOTAL (IV) | 1 025 504.00 | | | 1 025 504.00 |
EE Grand total (I to V) | 17 240 210.00 | | | 17 240 210.00 |
EG Accrued income and payables due within one year | 1 025 504.00 | | | 1 025 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 401 364.00 | |
FR Total operating income (I) | | | 401 364.00 | |
FW Other purchases and external expenses | | | 32 456.00 | |
FX Taxes, duties, and similar payments | | | 1 535.00 | |
GF Total Operating Expenses (II) | | | 33 991.00 | |
GG - OPERATING RESULT (I - II) | | | 367 372.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 938 540.00 | |
GL Other interest and similar income | | | 8 677.00 | |
GP Total financial income (V) | | | 1 947 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 947 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 314 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 401 363.00 | | | 401 363.00 |
HE Exceptional expenses on management operations | 15 133.00 | | | 15 133.00 |
HH Total exceptional expenses (VIII) | 15 133.00 | | | 15 133.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 133.00 | | | -15 133.00 |
HK Income tax | 123 241.00 | | | 123 241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 348 581.00 | | | 2 348 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 365.00 | | | 172 365.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 176 215.00 | | | 2 176 215.00 |
| |
| 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 | 3 631 990.00 | | | 3 631 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 631 990.00 | |
I4 DECREASES Grand Total | | | 3 631 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 631 990.00 | | | 3 631 990.00 |
| |
| 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 | 11 600.00 | 11 600.00 | | 11 600.00 |
8E Income Taxes | 1 862.00 | 1 862.00 | | 1 862.00 |
8K Other liabilities (including liabilities related to repo transactions) | 90 373.00 | 90 373.00 | | 90 373.00 |
UX Other trade receivables | 481 636.00 | 481 636.00 | | 481 636.00 |
VB VAT | 1 600.00 | 1 600.00 | | 1 600.00 |
VI Group and Associates | 841 397.00 | 841 397.00 | | 841 397.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 905 701.00 | 9 905 701.00 | | 9 905 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 388 937.00 | 10 388 937.00 | | 10 388 937.00 |
VW VAT | 80 273.00 | 80 273.00 | | 80 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 025 504.00 | 1 025 504.00 | | 1 025 504.00 |
| |
| 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) | 8 000.00 | | | 8 000.00 |
ST Other accounts | 456.00 | | | 456.00 |
YT Subcontracting | 24 000.00 | | | 24 000.00 |
YW Business tax | 1 535.00 | | | 1 535.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 535.00 | | | 1 535.00 |
ZE Dividends | 300 000.00 | | | 300 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 456.00 | | | 32 456.00 |
