| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 121 005.00 | | 15 121 005.00 | 15 121 005.00 |
CF Cash and cash equivalents | 169 660.00 | | 169 660.00 | 169 660.00 |
CJ TOTAL (II) | 169 660.00 | | 169 660.00 | 169 660.00 |
CO Grand total (0 to V) | 15 290 665.00 | | 15 290 665.00 | 15 290 665.00 |
CU Other investments | 15 121 005.00 | | 15 121 005.00 | 15 121 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 820 590.00 | 960 750.00 | | 820 590.00 |
DB Share, merger, contribution premiums, etc. | 5 621 438.00 | 6 417 547.00 | | 5 621 438.00 |
DH Retained earnings | -177 951.00 | -191 225.00 | | -177 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 572.00 | 13 273.00 | | 49 572.00 |
DL TOTAL (I) | 6 313 648.00 | 7 200 345.00 | | 6 313 648.00 |
DU Loans and Debts from Credit Institutions (3) | 8 949 321.00 | 8 013 911.00 | | 8 949 321.00 |
DX Trade payables and related accounts | 27 696.00 | | | 27 696.00 |
EC TOTAL (IV) | 8 977 017.00 | 8 013 911.00 | | 8 977 017.00 |
EE Grand total (I to V) | 15 290 665.00 | 15 214 256.00 | | 15 290 665.00 |
EG Accrued income and payables due within one year | 42 017.00 | 13 911.00 | | 42 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 35 136.00 | |
GF Total Operating Expenses (II) | | | 35 136.00 | |
GG - OPERATING RESULT (I - II) | | | -35 136.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 279 642.00 | |
GP Total financial income (V) | | | 279 642.00 | |
GR Interest and similar expenses | | | 194 933.00 | |
GU Total financial expenses (VI) | | | 194 933.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 708.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 279 642.00 | 211 850.00 | | 279 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 069.00 | 198 576.00 | | 230 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 572.00 | 13 273.00 | | 49 572.00 |
| |
| 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 | 15 121 005.00 | | | 15 121 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 121 005.00 | |
I4 DECREASES Grand Total | | | 15 121 005.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 121 005.00 | | | 15 121 005.00 |
| |
| 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 | 27 696.00 | 27 696.00 | | 27 696.00 |
VG Loans with a maturity of up to one year at origin | 14 321.00 | 14 321.00 | | 14 321.00 |
VH Loans with a maturity of more than one year at origin | 8 935 000.00 | | 8 935 000.00 | 8 935 000.00 |
VJ Loans taken out during the year | 935 000.00 | | | 935 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 977 017.00 | 42 017.00 | 8 935 000.00 | 8 977 017.00 |
| |
| 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) | 27 948.00 | 157.00 | | 27 948.00 |
ST Other accounts | 7 187.00 | 6 472.00 | | 7 187.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 136.00 | 6 629.00 | | 35 136.00 |
