| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | | 1.00 | |
BB Receivables related to investments | 1 577 368.00 | 16 949.00 | 1 560 419.00 | 1 577 368.00 |
BJ TOTAL (I) | 1 577 368.00 | 16 949.00 | 1 560 419.00 | 1 577 368.00 |
BT Goods | 658 574.00 | 300.00 | 658 274.00 | 658 574.00 |
CF Cash and cash equivalents | 12 978.00 | | 12 978.00 | 12 978.00 |
CJ TOTAL (II) | 671 552.00 | 300.00 | 671 252.00 | 671 552.00 |
CO Grand total (0 to V) | 2 248 920.00 | 17 249.00 | 2 231 671.00 | 2 248 920.00 |
CP Shares due in less than one year | 1 560 419.00 | | | 1 560 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 663 660.00 | 663 660.00 | | 663 660.00 |
DH Retained earnings | -920 032.00 | -900 016.00 | | -920 032.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -144 057.00 | -20 015.00 | | -144 057.00 |
DL TOTAL (I) | -400 428.00 | -256 372.00 | | -400 428.00 |
DU Loans and Debts from Credit Institutions (3) | 126.00 | 109.00 | | 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 630 871.00 | 2 443 730.00 | | 2 630 871.00 |
DX Trade payables and related accounts | 1 103.00 | 54 577.00 | | 1 103.00 |
EC TOTAL (IV) | 2 632 100.00 | 2 498 416.00 | | 2 632 100.00 |
EE Grand total (I to V) | 2 231 671.00 | 2 242 044.00 | | 2 231 671.00 |
EG Accrued income and payables due within one year | 2 632 100.00 | 2 498 416.00 | | 2 632 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 150.00 | |
FT Inventory change (goods) | | | -150.00 | |
FW Other purchases and external expenses | | | 5 569.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 300.00 | |
GF Total Operating Expenses (II) | | | 6 063.00 | |
GG - OPERATING RESULT (I - II) | | | -6 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 082.00 | |
GP Total financial income (V) | | | 25 082.00 | |
GQ Financial allocations to depreciation and provisions | | | 16 949.00 | |
GR Interest and similar expenses | | | 146 127.00 | |
GU Total financial expenses (VI) | | | 163 076.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -137 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -144 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 082.00 | 32 445.00 | | 25 082.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 139.00 | 52 461.00 | | 169 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -144 057.00 | -20 015.00 | | -144 057.00 |
| |
| 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 | 1 572 627.00 | | 398 162.00 | 1 572 627.00 |
I3 DECREASES Total Financial Fixed Assets | | 393 421.00 | 1 577 368.00 | |
I4 DECREASES Grand Total | | 393 421.00 | 1 577 368.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 572 627.00 | | 398 162.00 | 1 572 627.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 16 949.00 | | |
6N Inventories and work in progress | | 300.00 | | |
7B Total provisions for depreciation | | 17 249.00 | | |
7C Grand total | | 17 249.00 | | |
UE of which provisions and reversals: - Operating | | 300.00 | | |
UG - Financial | | 16 949.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 108 522.00 | 108 522.00 | | 108 522.00 |
8B Suppliers and Related Accounts | 1 103.00 | 1 103.00 | | 1 103.00 |
UL Receivables related to investments | 1 577 368.00 | 1 577 368.00 | | 1 577 368.00 |
VG Loans with a maturity of up to one year at origin | 126.00 | 126.00 | | 126.00 |
VI Group and Associates | 2 522 349.00 | 2 522 349.00 | | 2 522 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 577 368.00 | 1 577 368.00 | | 1 577 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 632 100.00 | 2 632 100.00 | | 2 632 100.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 13.00 | | | 13.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 788.00 | 1 385.00 | | 2 788.00 |
ST Other accounts | 621.00 | 508.00 | | 621.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 2 160.00 | | 2 160.00 |
YW Business tax | 181.00 | 180.00 | | 181.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 194.00 | 180.00 | | 194.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 569.00 | 4 053.00 | | 5 569.00 |
