| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 106 357.00 | | 1 106 357.00 | 1 106 357.00 |
BH Other financial assets | 39.00 | | 39.00 | 39.00 |
BJ TOTAL (I) | 1 108 296.00 | | 1 108 296.00 | 1 108 296.00 |
CF Cash and cash equivalents | 6 154.00 | | 6 154.00 | 6 154.00 |
CJ TOTAL (II) | 6 154.00 | | 6 154.00 | 6 154.00 |
CO Grand total (0 to V) | 1 114 449.00 | | 1 114 449.00 | 1 114 449.00 |
CU Other investments | 1 900.00 | | 1 900.00 | 1 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | -31 909.00 | | | -31 909.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 390.00 | | | -66 390.00 |
DL TOTAL (I) | -93 299.00 | | | -93 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 987 414.00 | | | 987 414.00 |
DX Trade payables and related accounts | 3 756.00 | | | 3 756.00 |
DY Tax and social security liabilities | 4 926.00 | | | 4 926.00 |
EA Other liabilities | 211 652.00 | | | 211 652.00 |
EC TOTAL (IV) | 1 207 748.00 | | | 1 207 748.00 |
EE Grand total (I to V) | 1 114 449.00 | | | 1 114 449.00 |
EG Accrued income and payables due within one year | 1 207 748.00 | | | 1 207 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 195.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 6 322.00 | |
GG - OPERATING RESULT (I - II) | | | -6 322.00 | |
GH Attributed profit or transferred loss (III) | | | 1 140.00 | |
GI Supported loss or transferred profit (IV) | | | 39 085.00 | |
GL Other interest and similar income | | | 1 756.00 | |
GP Total financial income (V) | | | 1 756.00 | |
GR Interest and similar expenses | | | 18 953.00 | |
GU Total financial expenses (VI) | | | 18 953.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 198.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -61 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 926.00 | | | 4 926.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 896.00 | | | 2 896.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 286.00 | | | 69 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 390.00 | | | -66 390.00 |
| |
| 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 | 334 933.00 | | 1 447 447.00 | 334 933.00 |
I3 DECREASES Total Financial Fixed Assets | | 674 084.00 | 1 108 296.00 | |
I4 DECREASES Grand Total | | 674 084.00 | 1 108 296.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 334 933.00 | | 1 447 447.00 | 334 933.00 |
| |
| 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 | 3 756.00 | 3 756.00 | | 3 756.00 |
8E Income Taxes | 4 926.00 | 4 926.00 | | 4 926.00 |
8K Other liabilities (including liabilities related to repo transactions) | 211 652.00 | 211 652.00 | | 211 652.00 |
UL Receivables related to investments | 1 106 357.00 | 1 106 357.00 | | 1 106 357.00 |
UT Other financial assets | 39.00 | 39.00 | | 39.00 |
VI Group and Associates | 987 414.00 | 987 414.00 | | 987 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 106 396.00 | 1 106 396.00 | | 1 106 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 207 748.00 | 1 207 748.00 | | 1 207 748.00 |
| |
| 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) | 3 986.00 | | | 3 986.00 |
ST Other accounts | 1 962.00 | | | 1 962.00 |
XQ Rental, rental and co-ownership charges | 247.00 | | | 247.00 |
YW Business tax | 127.00 | | | 127.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 127.00 | | | 127.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 195.00 | | | 6 195.00 |
