| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BF Loans | 37 473.00 | | 37 473.00 | 37 473.00 |
BH Other financial assets | 5 010.00 | | 5 010.00 | 5 010.00 |
BJ TOTAL (I) | 8 344 339.00 | | 8 344 339.00 | 8 344 339.00 |
BX Customers and related accounts | 22 570.00 | | 22 570.00 | 22 570.00 |
BZ Other receivables | 1 310 450.00 | | 1 310 450.00 | 1 310 450.00 |
CJ TOTAL (II) | 1 333 020.00 | | 1 333 020.00 | 1 333 020.00 |
CO Grand total (0 to V) | 9 677 359.00 | | 9 677 359.00 | 9 677 359.00 |
CU Other investments | 8 301 856.00 | | 8 301 856.00 | 8 301 856.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -67 588.00 | -1 852 293.00 | | -67 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -604 179.00 | 1 784 705.00 | | -604 179.00 |
DL TOTAL (I) | -671 765.00 | -67 587.00 | | -671 765.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 157 020.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 320 098.00 | 10 273 356.00 | | 10 320 098.00 |
DX Trade payables and related accounts | 28 950.00 | 26 118.00 | | 28 950.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 10 349 124.00 | 12 456 494.00 | | 10 349 124.00 |
EE Grand total (I to V) | 9 677 359.00 | 12 388 907.00 | | 9 677 359.00 |
EG Accrued income and payables due within one year | 10 349 124.00 | 12 456 494.00 | | 10 349 124.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 157 020.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 82.00 | |
FR Total operating income (I) | | | 82.00 | |
FW Other purchases and external expenses | | | 32 867.00 | |
FX Taxes, duties, and similar payments | | | -118.00 | |
GF Total Operating Expenses (II) | | | 32 749.00 | |
GG - OPERATING RESULT (I - II) | | | -32 668.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 600 000.00 | |
GP Total financial income (V) | | | 1 600 000.00 | |
GR Interest and similar expenses | | | 2 171 511.00 | |
GU Total financial expenses (VI) | | | 2 171 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -571 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -604 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -253 419.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 600 082.00 | 2 117 368.00 | | 1 600 082.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 204 260.00 | 332 663.00 | | 2 204 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -604 179.00 | 1 784 705.00 | | -604 179.00 |
| |
| 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 | 12 127 950.00 | | 42 483.00 | 12 127 950.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 826 094.00 | 8 344 339.00 | |
I4 DECREASES Grand Total | | 3 826 094.00 | 8 344 339.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 127 950.00 | | 42 483.00 | 12 127 950.00 |
| |
| 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 | 10 320 098.00 | 10 320 098.00 | | 10 320 098.00 |
8B Suppliers and Related Accounts | 28 950.00 | 28 950.00 | | 28 950.00 |
UP Loans | 37 473.00 | | | 37 473.00 |
UT Other financial assets | 5 010.00 | | | 5 010.00 |
UX Other trade receivables | 22 570.00 | | | 22 570.00 |
VB VAT | 3 317.00 | | | 3 317.00 |
VC Group and associates | 952 582.00 | | | 952 582.00 |
VM Income taxes | 347 013.00 | | | 347 013.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 538.00 | | | 7 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 375 503.00 | 1 333 020.00 | 42 483.00 | 1 375 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 349 124.00 | 10 349 124.00 | | 10 349 124.00 |
| |
| 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) | 31 427.00 | 36 799.00 | | 31 427.00 |
ST Other accounts | | 60.00 | | |
XQ Rental, rental and co-ownership charges | 1 440.00 | 1 440.00 | | 1 440.00 |
YW Business tax | -118.00 | 75.00 | | -118.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -118.00 | 75.00 | | -118.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 867.00 | 38 299.00 | | 32 867.00 |
