| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 428 298.00 | | 428 298.00 | 428 298.00 |
BZ Other receivables | 6 252.00 | | 6 252.00 | 6 252.00 |
CF Cash and cash equivalents | 49.00 | | 49.00 | 49.00 |
CJ TOTAL (II) | 6 301.00 | | 6 301.00 | 6 301.00 |
CO Grand total (0 to V) | 434 599.00 | | 434 599.00 | 434 599.00 |
CU Other investments | 428 298.00 | | 428 298.00 | 428 298.00 |
| |
| 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) | 1 624.00 | | | 1 624.00 |
DG Other reserves | 30 834.00 | | | 30 834.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 812.00 | | | 16 812.00 |
DK Regulated provisions | 8 298.00 | | | 8 298.00 |
DL TOTAL (I) | 257 568.00 | | | 257 568.00 |
DU Loans and Debts from Credit Institutions (3) | 73 449.00 | | | 73 449.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 000.00 | | | 102 000.00 |
DX Trade payables and related accounts | 1 583.00 | | | 1 583.00 |
EC TOTAL (IV) | 177 031.00 | | | 177 031.00 |
EE Grand total (I to V) | 434 599.00 | | | 434 599.00 |
EG Accrued income and payables due within one year | 27 723.00 | | | 27 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 888.00 | |
GF Total Operating Expenses (II) | | | 1 888.00 | |
GG - OPERATING RESULT (I - II) | | | -1 887.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 752.00 | |
GP Total financial income (V) | | | 22 752.00 | |
GR Interest and similar expenses | | | 3 379.00 | |
GU Total financial expenses (VI) | | | 3 379.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 673.00 | | | 673.00 |
HH Total exceptional expenses (VIII) | 673.00 | | | 673.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -673.00 | | | -673.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 752.00 | | | 22 752.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 940.00 | | | 5 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 812.00 | | | 16 812.00 |
| |
| 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 | 428 298.00 | | | 428 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 428 298.00 | |
I4 DECREASES Grand Total | | | 428 298.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 428 298.00 | | | 428 298.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 8 298.00 | | |
7C Grand total | | 8 298.00 | | |
UJ - Exceptional | | 673.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 102 000.00 | 11 205.00 | 66 092.00 | 102 000.00 |
8B Suppliers and Related Accounts | 1 583.00 | 1 583.00 | | 1 583.00 |
VC Group and associates | 6 252.00 | 6 252.00 | | 6 252.00 |
VH Loans with a maturity of more than one year at origin | 73 449.00 | 14 936.00 | 58 513.00 | 73 449.00 |
VK Loans repaid during the year | 13 883.00 | | | 13 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 252.00 | 6 252.00 | | 6 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 031.00 | 27 723.00 | 124 604.00 | 177 031.00 |
| |
| 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) | 720.00 | | | 720.00 |
ST Other accounts | 1 168.00 | | | 1 168.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 888.00 | | | 1 888.00 |
