| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 867 326.00 | | 867 326.00 | 867 326.00 |
BJ TOTAL (I) | 867 826.00 | | 867 826.00 | 867 826.00 |
CF Cash and cash equivalents | 811.00 | | 811.00 | 811.00 |
CJ TOTAL (II) | 811.00 | | 811.00 | 811.00 |
CO Grand total (0 to V) | 868 637.00 | | 868 637.00 | 868 637.00 |
CP Shares due in less than one year | 867 326.00 | | | 867 326.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500.00 | 10 500.00 | | 10 500.00 |
DH Retained earnings | -310 302.00 | -265 532.00 | | -310 302.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 761.00 | -44 770.00 | | -5 761.00 |
DL TOTAL (I) | -305 563.00 | -299 802.00 | | -305 563.00 |
DU Loans and Debts from Credit Institutions (3) | 109.00 | 114.00 | | 109.00 |
DV Miscellaneous Loans and Financial Debts (4) | 967 999.00 | 916 180.00 | | 967 999.00 |
DX Trade payables and related accounts | 206 092.00 | 204 382.00 | | 206 092.00 |
EC TOTAL (IV) | 1 174 199.00 | 1 120 676.00 | | 1 174 199.00 |
EE Grand total (I to V) | 868 637.00 | 820 874.00 | | 868 637.00 |
EG Accrued income and payables due within one year | 1 174 199.00 | 1 120 676.00 | | 1 174 199.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 114.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 610.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
GF Total Operating Expenses (II) | | | 3 790.00 | |
GG - OPERATING RESULT (I - II) | | | -3 790.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 245.00 | |
GP Total financial income (V) | | | 17 245.00 | |
GR Interest and similar expenses | | | 19 215.00 | |
GU Total financial expenses (VI) | | | 19 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 245.00 | 16 726.00 | | 17 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 005.00 | 61 496.00 | | 23 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 761.00 | -44 770.00 | | -5 761.00 |
| |
| 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 | 820 581.00 | | 47 245.00 | 820 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 867 826.00 | |
I4 DECREASES Grand Total | | | 867 826.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 820 581.00 | | 47 245.00 | 820 581.00 |
| |
| 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 | 206 092.00 | 206 092.00 | | 206 092.00 |
UL Receivables related to investments | 867 326.00 | 867 326.00 | | 867 326.00 |
VG Loans with a maturity of up to one year at origin | 109.00 | 109.00 | | 109.00 |
VI Group and Associates | 967 999.00 | 967 999.00 | | 967 999.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 867 326.00 | 867 326.00 | | 867 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 174 199.00 | 1 174 199.00 | | 1 174 199.00 |
| |
| 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) | 1 067.00 | 41 712.00 | | 1 067.00 |
ST Other accounts | 384.00 | 415.00 | | 384.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 480.00 | | 2 160.00 |
YW Business tax | 180.00 | 179.00 | | 180.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 180.00 | 179.00 | | 180.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 610.00 | 42 606.00 | | 3 610.00 |
