| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 420 289.00 | | 1 420 289.00 | 1 420 289.00 |
BZ Other receivables | 166 622.00 | | 166 622.00 | 166 622.00 |
CF Cash and cash equivalents | 5 335.00 | | 5 335.00 | 5 335.00 |
CJ TOTAL (II) | 171 957.00 | | 171 957.00 | 171 957.00 |
CO Grand total (0 to V) | 1 592 246.00 | | 1 592 246.00 | 1 592 246.00 |
CU Other investments | 1 420 289.00 | | 1 420 289.00 | 1 420 289.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DH Retained earnings | 545 341.00 | | | 545 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 275.00 | | | 109 275.00 |
DK Regulated provisions | 107 140.00 | | | 107 140.00 |
DL TOTAL (I) | 981 756.00 | | | 981 756.00 |
DU Loans and Debts from Credit Institutions (3) | 503 007.00 | | | 503 007.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 283.00 | | | 106 283.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 610 490.00 | | | 610 490.00 |
EE Grand total (I to V) | 1 592 246.00 | | | 1 592 246.00 |
EG Accrued income and payables due within one year | 203 895.00 | | | 203 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 485.00 | |
GF Total Operating Expenses (II) | | | 2 485.00 | |
GG - OPERATING RESULT (I - II) | | | -2 485.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 684.00 | |
GP Total financial income (V) | | | 120 684.00 | |
GR Interest and similar expenses | | | 12 147.00 | |
GU Total financial expenses (VI) | | | 12 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 052.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 223.00 | | | -3 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 684.00 | | | 120 684.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 409.00 | | | 11 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 275.00 | | | 109 275.00 |
| |
| 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 | 1 420 289.00 | | | 1 420 289.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 420 289.00 | |
I4 DECREASES Grand Total | | | 1 420 289.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 420 289.00 | | | 1 420 289.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 107 140.00 | | | 107 140.00 |
7C Grand total | 107 140.00 | | | 107 140.00 |
| |
| 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 |
VC Group and associates | 151 501.00 | 151 501.00 | | 151 501.00 |
VH Loans with a maturity of more than one year at origin | 503 007.00 | 96 412.00 | 406 595.00 | 503 007.00 |
VI Group and Associates | 106 283.00 | 106 283.00 | | 106 283.00 |
VK Loans repaid during the year | 94 094.00 | | | 94 094.00 |
VM Income taxes | 15 121.00 | 15 121.00 | | 15 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 166 622.00 | 166 622.00 | | 166 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 610 490.00 | 203 895.00 | 406 595.00 | 610 490.00 |
| |
| 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) | 1 247.00 | | | 1 247.00 |
ST Other accounts | 1 238.00 | | | 1 238.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 485.00 | | | 2 485.00 |
