| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 135 947.00 | | 1 135 947.00 | 1 135 947.00 |
BZ Other receivables | 130 000.00 | | 130 000.00 | 130 000.00 |
CF Cash and cash equivalents | 18 941.00 | | 18 941.00 | 18 941.00 |
CJ TOTAL (II) | 148 941.00 | | 148 941.00 | 148 941.00 |
CO Grand total (0 to V) | 1 284 889.00 | | 1 284 889.00 | 1 284 889.00 |
CU Other investments | 1 135 947.00 | | 1 135 947.00 | 1 135 947.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 650.00 | 52 650.00 | | 52 650.00 |
DD Legal reserve (1) | 5 265.00 | 5 265.00 | | 5 265.00 |
DG Other reserves | 594 400.00 | 468 185.00 | | 594 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 981.00 | 126 216.00 | | 142 981.00 |
DL TOTAL (I) | 795 296.00 | 652 315.00 | | 795 296.00 |
DU Loans and Debts from Credit Institutions (3) | 484 264.00 | 602 406.00 | | 484 264.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 889.00 | 104 838.00 | | 3 889.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
EC TOTAL (IV) | 489 592.00 | 708 684.00 | | 489 592.00 |
EE Grand total (I to V) | 1 284 889.00 | 1 360 999.00 | | 1 284 889.00 |
EG Accrued income and payables due within one year | 124 630.00 | 224 421.00 | | 124 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 064.00 | |
GF Total Operating Expenses (II) | | | 5 064.00 | |
GG - OPERATING RESULT (I - II) | | | -5 064.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 153 000.00 | |
GP Total financial income (V) | | | 153 000.00 | |
GR Interest and similar expenses | | | 4 955.00 | |
GU Total financial expenses (VI) | | | 4 955.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 148 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 142 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 153 000.00 | 137 700.00 | | 153 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 019.00 | 11 484.00 | | 10 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 981.00 | 126 216.00 | | 142 981.00 |
| |
| 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 | 1 135 947.00 | | | 1 135 947.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 135 947.00 | |
I4 DECREASES Grand Total | | | 1 135 947.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 135 947.00 | | | 1 135 947.00 |
| |
| 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 | 3 889.00 | 3 889.00 | | 3 889.00 |
8B Suppliers and Related Accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
VC Group and associates | 130 000.00 | 130 000.00 | | 130 000.00 |
VH Loans with a maturity of more than one year at origin | 484 264.00 | 119 301.00 | 364 963.00 | 484 264.00 |
VK Loans repaid during the year | 118 143.00 | | | 118 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 000.00 | 130 000.00 | | 130 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 489 592.00 | 124 630.00 | 364 963.00 | 489 592.00 |
| |
| 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) | 3 888.00 | 4 095.00 | | 3 888.00 |
ST Other accounts | 1 176.00 | 1 279.00 | | 1 176.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 064.00 | 5 374.00 | | 5 064.00 |
