| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 10 181 642.00 | | 10 181 642.00 | 10 181 642.00 |
CJ TOTAL (II) | 10 181 642.00 | | 10 181 642.00 | 10 181 642.00 |
CO Grand total (0 to V) | 10 181 642.00 | | 10 181 642.00 | 10 181 642.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | | | 12 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 277 428.00 | | | 7 277 428.00 |
DL TOTAL (I) | 7 289 428.00 | | | 7 289 428.00 |
DU Loans and Debts from Credit Institutions (3) | 206.00 | | | 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 892 008.00 | | | 2 892 008.00 |
EC TOTAL (IV) | 2 892 214.00 | | | 2 892 214.00 |
EE Grand total (I to V) | 10 181 642.00 | | | 10 181 642.00 |
EG Accrued income and payables due within one year | 2 892 214.00 | | | 2 892 214.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 206.00 | | | 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 096.00 | | 169 096.00 | 169 096.00 |
FJ Net sales | 169 096.00 | | 169 096.00 | 169 096.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100 195.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 269 292.00 | |
FW Other purchases and external expenses | | | 23 247.00 | |
FX Taxes, duties, and similar payments | | | 85 520.00 | |
GF Total Operating Expenses (II) | | | 108 767.00 | |
GG - OPERATING RESULT (I - II) | | | 160 525.00 | |
GL Other interest and similar income | | | 63 165.00 | |
GP Total financial income (V) | | | 63 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 691.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 100 195.00 | | | 100 195.00 |
HB Exceptional income from capital transactions | 9 640 000.00 | | | 9 640 000.00 |
HC Reversals of provisions and transfers of expenses | 369 062.00 | | | 369 062.00 |
HD Total exceptional income (VII) | 10 009 062.00 | | | 10 009 062.00 |
HF Exceptional expenses on capital transactions | 17.00 | | | 17.00 |
HG Exceptional depreciation and provisions | 63 300.00 | | | 63 300.00 |
HH Total exceptional expenses (VIII) | 63 317.00 | | | 63 317.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 945 745.00 | | | 9 945 745.00 |
HK Income tax | 2 892 008.00 | | | 2 892 008.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 341 520.00 | | | 10 341 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 064 092.00 | | | 3 064 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 277 428.00 | | | 7 277 428.00 |
| |
| 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 | 17.00 | | | 17.00 |
I4 DECREASES Grand Total | | 17.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 17.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17.00 | | | 17.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 305 762.00 | 63 300.00 | 369 062.00 | 305 762.00 |
7C Grand total | 305 762.00 | 63 300.00 | 369 062.00 | 305 762.00 |
UJ - Exceptional | | 63 300.00 | 369 062.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 10 181 642.00 | 10 181 642.00 | | 10 181 642.00 |
VH Loans with a maturity of more than one year at origin | 206.00 | 206.00 | | 206.00 |
VI Group and Associates | 2 892 008.00 | 2 892 008.00 | | 2 892 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 181 642.00 | 10 181 642.00 | | 10 181 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 892 214.00 | 2 892 214.00 | | 2 892 214.00 |
| |
| 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 | 82 193.00 | | | 82 193.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 571.00 | | | 3 571.00 |
ST Other accounts | 3 159.00 | | | 3 159.00 |
XQ Rental, rental and co-ownership charges | 16 517.00 | | | 16 517.00 |
YW Business tax | 3 327.00 | | | 3 327.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 85 520.00 | | | 85 520.00 |
ZE Dividends | 128 552.00 | | | 128 552.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 247.00 | | | 23 247.00 |
