| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 120.00 | | 120.00 | 120.00 |
BJ TOTAL (I) | 257 262.00 | | 257 262.00 | 257 262.00 |
BZ Other receivables | 21 057.00 | | 21 057.00 | 21 057.00 |
CF Cash and cash equivalents | 26 332.00 | | 26 332.00 | 26 332.00 |
CJ TOTAL (II) | 47 389.00 | | 47 389.00 | 47 389.00 |
CO Grand total (0 to V) | 304 651.00 | | 304 651.00 | 304 651.00 |
CU Other investments | 257 142.00 | | 257 142.00 | 257 142.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 58 182.00 | | | 58 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 364.00 | | | 31 364.00 |
DL TOTAL (I) | 90 646.00 | | | 90 646.00 |
DU Loans and Debts from Credit Institutions (3) | 88 649.00 | | | 88 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 155.00 | | | 124 155.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 214 005.00 | | | 214 005.00 |
EE Grand total (I to V) | 304 651.00 | | | 304 651.00 |
EG Accrued income and payables due within one year | 174 005.00 | | | 174 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 895.00 | |
GF Total Operating Expenses (II) | | | 7 895.00 | |
GG - OPERATING RESULT (I - II) | | | -7 895.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 187.00 | |
GP Total financial income (V) | | | 40 187.00 | |
GR Interest and similar expenses | | | 927.00 | |
GU Total financial expenses (VI) | | | 927.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 187.00 | | | 40 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 822.00 | | | 8 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 364.00 | | | 31 364.00 |
| |
| 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 | 198 262.00 | | 59 000.00 | 198 262.00 |
I3 DECREASES Total Financial Fixed Assets | | | 257 262.00 | |
I4 DECREASES Grand Total | | | 257 262.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 198 262.00 | | 59 000.00 | 198 262.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
UT Other financial assets | 120.00 | | 120.00 | 120.00 |
VC Group and associates | 21 057.00 | 21 057.00 | | 21 057.00 |
VH Loans with a maturity of more than one year at origin | 88 649.00 | 88 649.00 | | 88 649.00 |
VI Group and Associates | 124 155.00 | 84 155.00 | 40 000.00 | 124 155.00 |
VK Loans repaid during the year | 17 944.00 | | | 17 944.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 177.00 | 21 057.00 | 120.00 | 21 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 005.00 | 174 005.00 | 40 000.00 | 214 005.00 |
| |
| 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) | 7 591.00 | | | 7 591.00 |
ST Other accounts | 303.00 | | | 303.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 895.00 | | | 7 895.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
