| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 32 573 058.00 | 2 596 956.00 | 29 976 102.00 | 32 573 058.00 |
BZ Other receivables | 5 664.00 | | 5 664.00 | 5 664.00 |
CF Cash and cash equivalents | 285 727.00 | | 285 727.00 | 285 727.00 |
CJ TOTAL (II) | 291 391.00 | | 291 391.00 | 291 391.00 |
CO Grand total (0 to V) | 32 864 450.00 | 2 596 956.00 | 30 267 493.00 | 32 864 450.00 |
CU Other investments | 32 573 058.00 | 2 596 956.00 | 29 976 102.00 | 32 573 058.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 623 066.00 | 10 623 066.00 | | 10 623 066.00 |
DH Retained earnings | 6 052 405.00 | 7 648 835.00 | | 6 052 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 275 995.00 | -1 596 430.00 | | 13 275 995.00 |
DL TOTAL (I) | 29 951 466.00 | 16 675 471.00 | | 29 951 466.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300 000.00 | | | 300 000.00 |
DX Trade payables and related accounts | 16 027.00 | 15 506.00 | | 16 027.00 |
EC TOTAL (IV) | 316 027.00 | 15 506.00 | | 316 027.00 |
EE Grand total (I to V) | 30 267 493.00 | 16 690 977.00 | | 30 267 493.00 |
EG Accrued income and payables due within one year | 16 027.00 | 15 506.00 | | 16 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 916.00 | |
GF Total Operating Expenses (II) | | | 20 916.00 | |
GG - OPERATING RESULT (I - II) | | | -20 916.00 | |
GM Reversals of provisions and transfers of expenses | | | 13 296 911.00 | |
GP Total financial income (V) | | | 13 296 911.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 13 296 911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 275 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 296 911.00 | | | 13 296 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 916.00 | 1 596 430.00 | | 20 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 275 995.00 | -1 596 430.00 | | 13 275 995.00 |
| |
| 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 | 32 573 058.00 | | | 32 573 058.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 573 058.00 | |
I4 DECREASES Grand Total | | | 32 573 058.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 573 058.00 | | | 32 573 058.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 15 893 867.00 | | 13 296 911.00 | 15 893 867.00 |
7C Grand total | 15 893 867.00 | | 13 296 911.00 | 15 893 867.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 13 296 911.00 | |
| |
| 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 | 16 027.00 | 16 027.00 | | 16 027.00 |
VI Group and Associates | 300 000.00 | | | 300 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 664.00 | 5 664.00 | | 5 664.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 664.00 | 5 664.00 | | 5 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 316 027.00 | 16 027.00 | | 316 027.00 |
| |
| 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) | 14 638.00 | 22 738.00 | | 14 638.00 |
ST Other accounts | 6 278.00 | 5 786.00 | | 6 278.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 916.00 | 28 524.00 | | 20 916.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
