| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 56 191.00 | | 56 191.00 | 56 191.00 |
BJ TOTAL (I) | 4 766 148.00 | | 4 766 148.00 | 4 766 148.00 |
BZ Other receivables | 57 212.00 | | 57 212.00 | 57 212.00 |
CF Cash and cash equivalents | 88 013.00 | | 88 013.00 | 88 013.00 |
CJ TOTAL (II) | 145 225.00 | | 145 225.00 | 145 225.00 |
CO Grand total (0 to V) | 4 911 373.00 | | 4 911 373.00 | 4 911 373.00 |
CU Other investments | 4 709 957.00 | | 4 709 957.00 | 4 709 957.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | | | 30 000.00 |
DG Other reserves | 498 456.00 | | | 498 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 519 655.00 | | | 519 655.00 |
DK Regulated provisions | 7 738.00 | | | 7 738.00 |
DL TOTAL (I) | 1 355 851.00 | | | 1 355 851.00 |
DU Loans and Debts from Credit Institutions (3) | 2 370 570.00 | | | 2 370 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 179 160.00 | | | 1 179 160.00 |
DX Trade payables and related accounts | 5 790.00 | | | 5 790.00 |
EC TOTAL (IV) | 3 555 522.00 | | | 3 555 522.00 |
EE Grand total (I to V) | 4 911 373.00 | | | 4 911 373.00 |
EG Accrued income and payables due within one year | 393 768.00 | | | 393 768.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 7 876.00 | |
GF Total Operating Expenses (II) | | | 7 876.00 | |
GG - OPERATING RESULT (I - II) | | | -7 875.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 551 865.00 | |
GP Total financial income (V) | | | 551 865.00 | |
GR Interest and similar expenses | | | 31 536.00 | |
GU Total financial expenses (VI) | | | 31 536.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 520 329.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 512 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 321.00 | | | 2 321.00 |
HH Total exceptional expenses (VIII) | 2 321.00 | | | 2 321.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 321.00 | | | -2 321.00 |
HK Income tax | -9 524.00 | | | -9 524.00 |
HL TOTAL REVENUE (I + III + V + VII) | 551 866.00 | | | 551 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 210.00 | | | 32 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 519 655.00 | | | 519 655.00 |
| |
| 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 | 4 765 869.00 | | 763.00 | 4 765 869.00 |
I3 DECREASES Total Financial Fixed Assets | 483.00 | | 4 766 148.00 | 483.00 |
I4 DECREASES Grand Total | 483.00 | | 4 766 148.00 | 483.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 765 869.00 | | 763.00 | 4 765 869.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 417.00 | 2 321.00 | | 5 417.00 |
7C Grand total | 5 417.00 | 2 321.00 | | 5 417.00 |
UJ - Exceptional | | 2 321.00 | | |
| |
| 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 | 5 790.00 | 5 790.00 | | 5 790.00 |
UL Receivables related to investments | 56 191.00 | | 56 191.00 | 56 191.00 |
VH Loans with a maturity of more than one year at origin | 2 370 570.00 | 334 440.00 | 1 343 328.00 | 2 370 570.00 |
VI Group and Associates | 1 179 160.00 | 53 537.00 | | 1 179 160.00 |
VK Loans repaid during the year | 323 866.00 | | | 323 866.00 |
VM Income taxes | 57 212.00 | 57 212.00 | | 57 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 403.00 | 57 212.00 | 56 191.00 | 113 403.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 555 522.00 | 393 768.00 | 1 343 328.00 | 3 555 522.00 |
| |
| 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) | 7 072.00 | | | 7 072.00 |
ST Other accounts | 804.00 | | | 804.00 |
ZE Dividends | 112 500.00 | | | 112 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 876.00 | | | 7 876.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
