| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 392 929.00 | | 2 392 929.00 | 2 392 929.00 |
BZ Other receivables | 139 206.00 | | 139 206.00 | 139 206.00 |
CF Cash and cash equivalents | 33 502.00 | | 33 502.00 | 33 502.00 |
CH Prepaid expenses | 1 735.00 | | 1 735.00 | 1 735.00 |
CJ TOTAL (II) | 174 444.00 | | 174 444.00 | 174 444.00 |
CO Grand total (0 to V) | 2 567 374.00 | | 2 567 374.00 | 2 567 374.00 |
CU Other investments | 2 392 929.00 | | 2 392 929.00 | 2 392 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 267 648.00 | | | 267 648.00 |
DD Legal reserve (1) | 26 764.00 | | | 26 764.00 |
DG Other reserves | 835 522.00 | | | 835 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 090.00 | | | -6 090.00 |
DK Regulated provisions | 21 020.00 | | | 21 020.00 |
DL TOTAL (I) | 1 144 863.00 | | | 1 144 863.00 |
DS Convertible Bond Issues | 209 154.00 | | | 209 154.00 |
DU Loans and Debts from Credit Institutions (3) | 694 781.00 | | | 694 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 496 228.00 | | | 496 228.00 |
DX Trade payables and related accounts | 22 346.00 | | | 22 346.00 |
EC TOTAL (IV) | 1 422 510.00 | | | 1 422 510.00 |
EE Grand total (I to V) | 2 567 374.00 | | | 2 567 374.00 |
EG Accrued income and payables due within one year | 853 880.00 | | | 853 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 495.00 | |
GF Total Operating Expenses (II) | | | 27 495.00 | |
GG - OPERATING RESULT (I - II) | | | -27 495.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83 697.00 | |
GP Total financial income (V) | | | 83 697.00 | |
GR Interest and similar expenses | | | 62 293.00 | |
GU Total financial expenses (VI) | | | 62 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83 697.00 | | | 83 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 788.00 | | | 89 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 090.00 | | | -6 090.00 |
| |
| 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 | 2 361 020.00 | | 31 909.00 | 2 361 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 392 929.00 | |
I4 DECREASES Grand Total | | | 2 392 929.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 361 020.00 | | 31 909.00 | 2 361 020.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 020.00 | | | 21 020.00 |
7C Grand total | 21 020.00 | | | 21 020.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 209 154.00 | 209 154.00 | | 209 154.00 |
8B Suppliers and Related Accounts | 22 346.00 | 22 346.00 | | 22 346.00 |
VH Loans with a maturity of more than one year at origin | 694 781.00 | 126 152.00 | 568 629.00 | 694 781.00 |
VI Group and Associates | 496 228.00 | 496 228.00 | | 496 228.00 |
VK Loans repaid during the year | 117 053.00 | | | 117 053.00 |
VM Income taxes | 139 206.00 | | | 139 206.00 |
VS Prepaid expenses | 1 735.00 | | | 1 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 941.00 | 140 941.00 | | 140 941.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 422 510.00 | 853 880.00 | 568 629.00 | 1 422 510.00 |
| |
| 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) | 23 136.00 | | | 23 136.00 |
ST Other accounts | 4 359.00 | | | 4 359.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 495.00 | | | 27 495.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
