| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 311 709.00 | | 3 311 709.00 | 3 311 709.00 |
BZ Other receivables | 192 567.00 | | 192 567.00 | 192 567.00 |
CF Cash and cash equivalents | 23 729.00 | | 23 729.00 | 23 729.00 |
CJ TOTAL (II) | 216 296.00 | | 216 296.00 | 216 296.00 |
CO Grand total (0 to V) | 3 528 005.00 | | 3 528 005.00 | 3 528 005.00 |
CP Shares due in less than one year | 1.00 | | | 1.00 |
CU Other investments | 3 311 709.00 | | 3 311 709.00 | 3 311 709.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 870 239.00 | 698 802.00 | | 870 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 888.00 | 171 437.00 | | 166 888.00 |
DK Regulated provisions | 69 298.00 | 69 298.00 | | 69 298.00 |
DL TOTAL (I) | 1 161 425.00 | 994 537.00 | | 1 161 425.00 |
DU Loans and Debts from Credit Institutions (3) | 1 234 002.00 | 1 427 040.00 | | 1 234 002.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 108 348.00 | 977 123.00 | | 1 108 348.00 |
DX Trade payables and related accounts | 6 342.00 | 6 118.00 | | 6 342.00 |
DY Tax and social security liabilities | 17 888.00 | 9 163.00 | | 17 888.00 |
EC TOTAL (IV) | 2 366 580.00 | 2 419 445.00 | | 2 366 580.00 |
EE Grand total (I to V) | 3 528 005.00 | 3 413 981.00 | | 3 528 005.00 |
EG Accrued income and payables due within one year | 1 327 556.00 | 2 419 445.00 | | 1 327 556.00 |
EI Including equity loans | 1 108 348.00 | | | 1 108 348.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 1.00 | |
FW Other purchases and external expenses | | | 12 682.00 | |
GF Total Operating Expenses (II) | | | 12 682.00 | |
GG - OPERATING RESULT (I - II) | | | -12 682.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 995.00 | |
GP Total financial income (V) | | | 199 995.00 | |
GR Interest and similar expenses | | | 31 641.00 | |
GU Total financial expenses (VI) | | | 31 641.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 216.00 | -10 327.00 | | -11 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 995.00 | 199 995.00 | | 199 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 107.00 | 28 558.00 | | 33 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 888.00 | 171 437.00 | | 166 888.00 |
| |
| 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 | 6 342.00 | 6 342.00 | | 6 342.00 |
8E Income Taxes | 17 888.00 | 17 888.00 | | 17 888.00 |
VC Group and associates | 192 567.00 | 192 567.00 | | 192 567.00 |
VH Loans with a maturity of more than one year at origin | 1 234 002.00 | 194 977.00 | 799 694.00 | 1 234 002.00 |
VI Group and Associates | 1 108 348.00 | 1 108 348.00 | | 1 108 348.00 |
VK Loans repaid during the year | 193 038.00 | | | 193 038.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 567.00 | 192 567.00 | | 192 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 366 580.00 | 1 327 556.00 | 799 694.00 | 2 366 580.00 |
| |
| 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) | 4 603.00 | 4 245.00 | | 4 603.00 |
ST Other accounts | 8 079.00 | 8 066.00 | | 8 079.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 682.00 | 12 311.00 | | 12 682.00 |
