| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 469.00 | | 1 469.00 | 1 469.00 |
BJ TOTAL (I) | 156 279.00 | | 156 279.00 | 156 279.00 |
BZ Other receivables | 10 032.00 | | 10 032.00 | 10 032.00 |
CF Cash and cash equivalents | 2 021.00 | | 2 021.00 | 2 021.00 |
CJ TOTAL (II) | 12 053.00 | | 12 053.00 | 12 053.00 |
CO Grand total (0 to V) | 168 332.00 | | 168 332.00 | 168 332.00 |
CP Shares due in less than one year | 1 469.00 | | | 1 469.00 |
CU Other investments | 154 810.00 | | 154 810.00 | 154 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -7 062.00 | | | -7 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 693.00 | -7 062.00 | | 693.00 |
DL TOTAL (I) | 23 631.00 | 22 938.00 | | 23 631.00 |
DU Loans and Debts from Credit Institutions (3) | 134 257.00 | 150 000.00 | | 134 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 308.00 | 10 308.00 | | 10 308.00 |
DX Trade payables and related accounts | 136.00 | | | 136.00 |
EC TOTAL (IV) | 144 700.00 | 160 308.00 | | 144 700.00 |
EE Grand total (I to V) | 168 332.00 | 183 246.00 | | 168 332.00 |
EG Accrued income and payables due within one year | 33 586.00 | 160 308.00 | | 33 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 032.00 | | 10 032.00 | 10 032.00 |
FJ Net sales | 10 032.00 | | 10 032.00 | 10 032.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 10 042.00 | |
FW Other purchases and external expenses | | | 6 652.00 | |
GF Total Operating Expenses (II) | | | 6 652.00 | |
GG - OPERATING RESULT (I - II) | | | 3 390.00 | |
GR Interest and similar expenses | | | 2 697.00 | |
GU Total financial expenses (VI) | | | 2 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 042.00 | | | 10 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 349.00 | 7 062.00 | | 9 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 693.00 | -7 062.00 | | 693.00 |
| |
| 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 | 156 279.00 | | | 156 279.00 |
I3 DECREASES Total Financial Fixed Assets | | | 156 279.00 | |
I4 DECREASES Grand Total | | | 156 279.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 156 279.00 | | | 156 279.00 |
| |
| 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 | 136.00 | 136.00 | | 136.00 |
UT Other financial assets | 1 469.00 | 1 469.00 | | 1 469.00 |
VC Group and associates | 10 032.00 | 10 032.00 | | 10 032.00 |
VH Loans with a maturity of more than one year at origin | 134 257.00 | 23 142.00 | 88 624.00 | 134 257.00 |
VI Group and Associates | 10 308.00 | 10 308.00 | | 10 308.00 |
VK Loans repaid during the year | 21 594.00 | | | 21 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 501.00 | 11 501.00 | | 11 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 700.00 | 33 586.00 | 88 624.00 | 144 700.00 |
| |
| 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) | 1 299.00 | 6 926.00 | | 1 299.00 |
ST Other accounts | 5 353.00 | 9.00 | | 5 353.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 652.00 | 6 935.00 | | 6 652.00 |
