| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 100.00 | 887.00 | 213.00 | 1 100.00 |
BJ TOTAL (I) | 1 068 041.00 | 887.00 | 1 067 154.00 | 1 068 041.00 |
BZ Other receivables | 48 884.00 | | 48 884.00 | 48 884.00 |
CF Cash and cash equivalents | 8 268.00 | | 8 268.00 | 8 268.00 |
CJ TOTAL (II) | 57 152.00 | | 57 152.00 | 57 152.00 |
CO Grand total (0 to V) | 1 125 193.00 | 887.00 | 1 124 306.00 | 1 125 193.00 |
CU Other investments | 1 066 941.00 | | 1 066 941.00 | 1 066 941.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 520 000.00 | 520 000.00 | | 520 000.00 |
DD Legal reserve (1) | 6 382.00 | 6 382.00 | | 6 382.00 |
DH Retained earnings | 167 366.00 | 107 718.00 | | 167 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 879.00 | 59 648.00 | | 61 879.00 |
DK Regulated provisions | 24 954.00 | 18 764.00 | | 24 954.00 |
DL TOTAL (I) | 780 581.00 | 712 511.00 | | 780 581.00 |
DU Loans and Debts from Credit Institutions (3) | 239 663.00 | 295 235.00 | | 239 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 319.00 | 94 319.00 | | 94 319.00 |
DX Trade payables and related accounts | 2 016.00 | 4 535.00 | | 2 016.00 |
DY Tax and social security liabilities | 7 590.00 | 9 665.00 | | 7 590.00 |
EA Other liabilities | 137.00 | 137.00 | | 137.00 |
EC TOTAL (IV) | 343 725.00 | 403 891.00 | | 343 725.00 |
EE Grand total (I to V) | 1 124 306.00 | 1 116 402.00 | | 1 124 306.00 |
EG Accrued income and payables due within one year | 66 798.00 | 70 278.00 | | 66 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 610.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 220.00 | |
GF Total Operating Expenses (II) | | | 1 906.00 | |
GG - OPERATING RESULT (I - II) | | | -1 906.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 000.00 | |
GP Total financial income (V) | | | 72 000.00 | |
GR Interest and similar expenses | | | 5 680.00 | |
GU Total financial expenses (VI) | | | 5 680.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 191.00 | 6 191.00 | | 6 191.00 |
HH Total exceptional expenses (VIII) | 6 191.00 | 6 191.00 | | 6 191.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 191.00 | -6 191.00 | | -6 191.00 |
HK Income tax | -3 656.00 | -5 816.00 | | -3 656.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 000.00 | 72 000.00 | | 72 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 121.00 | 12 352.00 | | 10 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 879.00 | 59 648.00 | | 61 879.00 |
| |
| 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 | 1 068 041.00 | | | 1 068 041.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 100.00 | | | 1 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 066 941.00 | |
I4 DECREASES Grand Total | | | 1 068 041.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 066 941.00 | | | 1 066 941.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 667.00 | 220.00 | | 667.00 |
CY DEPRECIATION Start-up, development, or research expenses | 667.00 | 220.00 | | 667.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 764.00 | 6 191.00 | | 18 764.00 |
7C Grand total | 18 764.00 | 6 191.00 | | 18 764.00 |
UJ - Exceptional | | 6 191.00 | | |
| |
| 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 | 2 016.00 | 2 016.00 | | 2 016.00 |
8E Income Taxes | 7 590.00 | 7 590.00 | | 7 590.00 |
8K Other liabilities (including liabilities related to repo transactions) | 137.00 | 137.00 | | 137.00 |
VC Group and associates | 48 884.00 | 48 884.00 | | 48 884.00 |
VG Loans with a maturity of up to one year at origin | 370.00 | 370.00 | | 370.00 |
VH Loans with a maturity of more than one year at origin | 239 293.00 | 56 685.00 | 182 608.00 | 239 293.00 |
VI Group and Associates | 94 319.00 | | 94 319.00 | 94 319.00 |
VK Loans repaid during the year | 55 486.00 | | | 55 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 884.00 | 48 884.00 | | 48 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 725.00 | 66 798.00 | 276 927.00 | 343 725.00 |
| |
| 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) | -638.00 | 2 615.00 | | -638.00 |
ST Other accounts | 2 248.00 | 2 211.00 | | 2 248.00 |
YW Business tax | 76.00 | 76.00 | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | 76.00 | | 76.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 610.00 | 4 825.00 | | 1 610.00 |
