| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 661 845.00 | | 661 845.00 | 661 845.00 |
BZ Other receivables | 56 365.00 | | 56 365.00 | 56 365.00 |
CF Cash and cash equivalents | 5 077.00 | | 5 077.00 | 5 077.00 |
CJ TOTAL (II) | 61 442.00 | | 61 442.00 | 61 442.00 |
CO Grand total (0 to V) | 723 287.00 | | 723 287.00 | 723 287.00 |
CU Other investments | 661 845.00 | | 661 845.00 | 661 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 482 160.00 | | | 482 160.00 |
DH Retained earnings | -13 129.00 | | | -13 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 293.00 | | | 19 293.00 |
DK Regulated provisions | 4 949.00 | | | 4 949.00 |
DL TOTAL (I) | 493 273.00 | | | 493 273.00 |
DU Loans and Debts from Credit Institutions (3) | 194 337.00 | | | 194 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 036.00 | | | 18 036.00 |
DX Trade payables and related accounts | 779.00 | | | 779.00 |
DY Tax and social security liabilities | 16 862.00 | | | 16 862.00 |
EC TOTAL (IV) | 230 014.00 | | | 230 014.00 |
EE Grand total (I to V) | 723 287.00 | | | 723 287.00 |
EG Accrued income and payables due within one year | 53 330.00 | | | 53 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 490.00 | |
GF Total Operating Expenses (II) | | | 1 490.00 | |
GG - OPERATING RESULT (I - II) | | | -1 490.00 | |
GL Other interest and similar income | | | 23 992.00 | |
GP Total financial income (V) | | | 23 992.00 | |
GR Interest and similar expenses | | | 2 467.00 | |
GU Total financial expenses (VI) | | | 2 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 033.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 474.00 | | | 2 474.00 |
HH Total exceptional expenses (VIII) | 2 474.00 | | | 2 474.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 474.00 | | | -2 474.00 |
HK Income tax | -1 734.00 | | | -1 734.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 992.00 | | | 23 992.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 698.00 | | | 4 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 293.00 | | | 19 293.00 |
| |
| 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 | 661 845.00 | | | 661 845.00 |
I3 DECREASES Total Financial Fixed Assets | | | 661 845.00 | |
I4 DECREASES Grand Total | | | 661 845.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 661 845.00 | | | 661 845.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 474.00 | 2 474.00 | | 2 474.00 |
7C Grand total | 2 474.00 | 2 474.00 | | 2 474.00 |
UJ - Exceptional | | 2 474.00 | | |
| |
| 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 | 779.00 | 779.00 | | 779.00 |
8E Income Taxes | 16 862.00 | 16 862.00 | | 16 862.00 |
VC Group and associates | 56 365.00 | 56 365.00 | | 56 365.00 |
VH Loans with a maturity of more than one year at origin | 194 337.00 | 17 653.00 | 68 613.00 | 194 337.00 |
VI Group and Associates | 18 036.00 | 18 036.00 | | 18 036.00 |
VK Loans repaid during the year | 16 576.00 | | | 16 576.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 365.00 | 56 365.00 | | 56 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 014.00 | 53 330.00 | 68 613.00 | 230 014.00 |
| |
| 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) | 1 206.00 | | | 1 206.00 |
ST Other accounts | 284.00 | | | 284.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 490.00 | | | 1 490.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
