| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 741.00 | | 741.00 | 741.00 |
BJ TOTAL (I) | 15 294 597.00 | | 15 294 597.00 | 15 294 597.00 |
BZ Other receivables | 115 643.00 | | 115 643.00 | 115 643.00 |
CF Cash and cash equivalents | 229 391.00 | | 229 391.00 | 229 391.00 |
CH Prepaid expenses | 2 322.00 | | 2 322.00 | 2 322.00 |
CJ TOTAL (II) | 347 356.00 | | 347 356.00 | 347 356.00 |
CO Grand total (0 to V) | 15 641 953.00 | | 15 641 953.00 | 15 641 953.00 |
CU Other investments | 15 293 856.00 | | 15 293 856.00 | 15 293 856.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 035 889.00 | | | 6 035 889.00 |
DD Legal reserve (1) | 76 934.00 | | | 76 934.00 |
DH Retained earnings | 6 913 497.00 | | | 6 913 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 061.00 | | | -37 061.00 |
DL TOTAL (I) | 12 989 259.00 | | | 12 989 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 531 537.00 | | | 2 531 537.00 |
DX Trade payables and related accounts | 14 200.00 | | | 14 200.00 |
DY Tax and social security liabilities | 106 957.00 | | | 106 957.00 |
EC TOTAL (IV) | 2 652 694.00 | | | 2 652 694.00 |
EE Grand total (I to V) | 15 641 953.00 | | | 15 641 953.00 |
EG Accrued income and payables due within one year | 132 694.00 | | | 132 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 890.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 33 965.00 | |
GG - OPERATING RESULT (I - II) | | | -33 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 096.00 | | | 3 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 061.00 | | | 37 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 061.00 | | | -37 061.00 |
| |
| 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 | 15 294 597.00 | | | 15 294 597.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 294 597.00 | |
I4 DECREASES Grand Total | | | 15 294 597.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 294 597.00 | | | 15 294 597.00 |
| |
| 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 | 14 200.00 | 14 200.00 | | 14 200.00 |
8E Income Taxes | 106 957.00 | 106 957.00 | | 106 957.00 |
UT Other financial assets | 741.00 | | | 741.00 |
VC Group and associates | 115 399.00 | | | 115 399.00 |
VI Group and Associates | 2 531 537.00 | 11 537.00 | 2 520 000.00 | 2 531 537.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 244.00 | | | 244.00 |
VS Prepaid expenses | 2 322.00 | | | 2 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 706.00 | 117 965.00 | 741.00 | 118 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 652 694.00 | 132 694.00 | 2 520 000.00 | 2 652 694.00 |
| |
| 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) | 22 844.00 | | | 22 844.00 |
ST Other accounts | 4 846.00 | | | 4 846.00 |
XQ Rental, rental and co-ownership charges | 6 200.00 | | | 6 200.00 |
YW Business tax | 75.00 | | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75.00 | | | 75.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 890.00 | | | 33 890.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
