| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 517 748.00 | | 517 748.00 | 517 748.00 |
BH Other financial assets | 4 723.00 | | 4 723.00 | 4 723.00 |
BJ TOTAL (I) | 595 876.00 | | 595 876.00 | 595 876.00 |
BZ Other receivables | 9 074.00 | | 9 074.00 | 9 074.00 |
CJ TOTAL (II) | 9 074.00 | | 9 074.00 | 9 074.00 |
CO Grand total (0 to V) | 604 950.00 | | 604 950.00 | 604 950.00 |
CU Other investments | 73 404.00 | | 73 404.00 | 73 404.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 597 331.00 | | | 597 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 961.00 | | | -19 961.00 |
DL TOTAL (I) | 586 170.00 | | | 586 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 784.00 | | | 14 784.00 |
DX Trade payables and related accounts | 3 876.00 | | | 3 876.00 |
DY Tax and social security liabilities | 120.00 | | | 120.00 |
EC TOTAL (IV) | 18 780.00 | | | 18 780.00 |
EE Grand total (I to V) | 604 950.00 | | | 604 950.00 |
EG Accrued income and payables due within one year | 18 780.00 | | | 18 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 630.00 | |
FX Taxes, duties, and similar payments | | | 601.00 | |
GF Total Operating Expenses (II) | | | 3 231.00 | |
GG - OPERATING RESULT (I - II) | | | -3 230.00 | |
GK Income from other securities and fixed asset receivables | | | 2 000.00 | |
GP Total financial income (V) | | | 2 000.00 | |
GR Interest and similar expenses | | | 12 545.00 | |
GU Total financial expenses (VI) | | | 12 545.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 545.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 184.00 | | | 6 184.00 |
HH Total exceptional expenses (VIII) | 6 184.00 | | | 6 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 184.00 | | | -6 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 000.00 | | | 2 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 961.00 | | | 21 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 961.00 | | | -19 961.00 |
| |
| 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 | 647 513.00 | | 2 000.00 | 647 513.00 |
I3 DECREASES Total Financial Fixed Assets | | 53 637.00 | 595 876.00 | |
I4 DECREASES Grand Total | | 53 637.00 | 595 876.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 647 513.00 | | 2 000.00 | 647 513.00 |
| |
| 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 | 3 876.00 | 3 876.00 | | 3 876.00 |
UL Receivables related to investments | 517 748.00 | | | 517 748.00 |
UT Other financial assets | 4 723.00 | | | 4 723.00 |
VI Group and Associates | 14 784.00 | 14 784.00 | | 14 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 120.00 | 120.00 | | 120.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 074.00 | | | 9 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 531 546.00 | 9 074.00 | 522 472.00 | 531 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 780.00 | 18 780.00 | | 18 780.00 |
| |
| 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) | 3 376.00 | | | 3 376.00 |
ST Other accounts | -745.00 | | | -745.00 |
YW Business tax | 601.00 | | | 601.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 601.00 | | | 601.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 630.00 | | | 2 630.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
