| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 25 742.00 | 25 742.00 | | 25 742.00 |
BJ TOTAL (I) | 7 535 934.00 | 25 742.00 | 7 510 193.00 | 7 535 934.00 |
BZ Other receivables | 500 468.00 | | 500 468.00 | 500 468.00 |
CF Cash and cash equivalents | 45 297.00 | | 45 297.00 | 45 297.00 |
CJ TOTAL (II) | 545 765.00 | | 545 765.00 | 545 765.00 |
CO Grand total (0 to V) | 8 081 699.00 | 25 742.00 | 8 055 957.00 | 8 081 699.00 |
CU Other investments | 7 510 193.00 | | 7 510 193.00 | 7 510 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 751 184.00 | 1 751 184.00 | | 1 751 184.00 |
DD Legal reserve (1) | 15 526.00 | | | 15 526.00 |
DG Other reserves | 194 996.00 | | | 194 996.00 |
DH Retained earnings | | -106 749.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 445 184.00 | 417 271.00 | | 445 184.00 |
DK Regulated provisions | 32 708.00 | 22 724.00 | | 32 708.00 |
DL TOTAL (I) | 2 439 597.00 | 2 084 430.00 | | 2 439 597.00 |
DU Loans and Debts from Credit Institutions (3) | 5 401 143.00 | 5 760 914.00 | | 5 401 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | | | 100 000.00 |
DX Trade payables and related accounts | 4 700.00 | 2 850.00 | | 4 700.00 |
DY Tax and social security liabilities | 110 517.00 | 96 635.00 | | 110 517.00 |
EC TOTAL (IV) | 5 616 360.00 | 5 860 399.00 | | 5 616 360.00 |
EE Grand total (I to V) | 8 055 957.00 | 7 944 829.00 | | 8 055 957.00 |
EG Accrued income and payables due within one year | 822 990.00 | 653 406.00 | | 822 990.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 322.00 | 77.00 | | 9 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 029.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 1 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 243.00 | |
GF Total Operating Expenses (II) | | | 22 500.00 | |
GG - OPERATING RESULT (I - II) | | | -22 500.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 535 320.00 | |
GL Other interest and similar income | | | 629.00 | |
GP Total financial income (V) | | | 535 949.00 | |
GR Interest and similar expenses | | | 92 611.00 | |
GU Total financial expenses (VI) | | | 92 611.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 443 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 420 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 126.00 | 1 226.00 | | 1 126.00 |
HA Exceptional income from management transactions | 1 400.00 | 178.00 | | 1 400.00 |
HD Total exceptional income (VII) | 1 400.00 | 178.00 | | 1 400.00 |
HE Exceptional expenses on management operations | 41.00 | | | 41.00 |
HG Exceptional depreciation and provisions | 9 984.00 | 9 984.00 | | 9 984.00 |
HH Total exceptional expenses (VIII) | 10 025.00 | 9 984.00 | | 10 025.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 625.00 | -9 806.00 | | -8 625.00 |
HK Income tax | -32 971.00 | -28 447.00 | | -32 971.00 |
HL TOTAL REVENUE (I + III + V + VII) | 537 349.00 | 488 980.00 | | 537 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 166.00 | 71 710.00 | | 92 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 445 184.00 | 417 271.00 | | 445 184.00 |
| |
| 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 | 7 535 934.00 | | | 7 535 934.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 25 742.00 | | | 25 742.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 510 193.00 | |
I4 DECREASES Grand Total | | | 7 535 934.00 | |
IN DECREASES Start-up, development, or research expenses | | | 25 742.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 510 193.00 | | | 7 510 193.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 499.00 | 13 243.00 | | 12 499.00 |
CY DEPRECIATION Start-up, development, or research expenses | 12 499.00 | 13 243.00 | | 12 499.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 724.00 | 9 984.00 | | 22 724.00 |
7C Grand total | 22 724.00 | 9 984.00 | | 22 724.00 |
UJ - Exceptional | | 9 984.00 | | |
| |
| 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 | 4 700.00 | 4 700.00 | | 4 700.00 |
8D Social Security and Other Social Organizations | 559.00 | 559.00 | | 559.00 |
8E Income Taxes | 109 958.00 | 109 958.00 | | 109 958.00 |
VC Group and associates | 500 468.00 | 500 468.00 | | 500 468.00 |
VG Loans with a maturity of up to one year at origin | 9 322.00 | 9 322.00 | | 9 322.00 |
VH Loans with a maturity of more than one year at origin | 5 391 821.00 | 598 450.00 | 2 266 406.00 | 5 391 821.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VK Loans repaid during the year | 406 672.00 | | | 406 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 500 468.00 | 500 468.00 | | 500 468.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 616 360.00 | 822 990.00 | 2 266 406.00 | 5 616 360.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 103.00 | 101.00 | | 103.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 425.00 | 4 782.00 | | 7 425.00 |
ST Other accounts | 604.00 | 550.00 | | 604.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 103.00 | 101.00 | | 103.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 029.00 | 5 332.00 | | 8 029.00 |
