| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 9.00 | |
BB Receivables related to investments | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 686 860.00 | | 686 860.00 | 686 860.00 |
BZ Other receivables | 1 334.00 | | 1 334.00 | 1 334.00 |
CF Cash and cash equivalents | 1 015.00 | | 1 015.00 | 1 015.00 |
CJ TOTAL (II) | 2 349.00 | | 2 349.00 | 2 349.00 |
CO Grand total (0 to V) | 689 209.00 | | 689 209.00 | 689 209.00 |
CP Shares due in less than one year | 25 000.00 | | | 25 000.00 |
CU Other investments | 661 860.00 | | 661 860.00 | 661 860.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 639.00 | | | 106 639.00 |
DD Legal reserve (1) | 10 664.00 | | | 10 664.00 |
DG Other reserves | 339 682.00 | | | 339 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 167.00 | | | -15 167.00 |
DK Regulated provisions | 40 936.00 | | | 40 936.00 |
DL TOTAL (I) | 482 754.00 | | | 482 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 204 035.00 | | | 204 035.00 |
DX Trade payables and related accounts | 2 419.00 | | | 2 419.00 |
EC TOTAL (IV) | 206 454.00 | | | 206 454.00 |
EE Grand total (I to V) | 689 209.00 | | | 689 209.00 |
EG Accrued income and payables due within one year | 206 454.00 | | | 206 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 195.00 | |
FX Taxes, duties, and similar payments | | | 115.00 | |
GF Total Operating Expenses (II) | | | 2 310.00 | |
GG - OPERATING RESULT (I - II) | | | -2 310.00 | |
GR Interest and similar expenses | | | 1 476.00 | |
GU Total financial expenses (VI) | | | 1 476.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 380.00 | | | 11 380.00 |
HH Total exceptional expenses (VIII) | 11 380.00 | | | 11 380.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 380.00 | | | -11 380.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 167.00 | | | 15 167.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 167.00 | | | -15 167.00 |
| |
| 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 | 659 380.00 | | 27 480.00 | 659 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 686 860.00 | |
I4 DECREASES Grand Total | | | 686 860.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 659 380.00 | | 27 480.00 | 659 380.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 556.00 | 11 380.00 | | 29 556.00 |
7C Grand total | 29 556.00 | 11 380.00 | | 29 556.00 |
UJ - Exceptional | | 11 380.00 | | |
| |
| 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 | 118 774.00 | 118 774.00 | | 118 774.00 |
8B Suppliers and Related Accounts | 2 419.00 | 2 419.00 | | 2 419.00 |
UL Receivables related to investments | 25 000.00 | 25 000.00 | | 25 000.00 |
VB VAT | 1 334.00 | 1 334.00 | | 1 334.00 |
VI Group and Associates | 85 261.00 | 85 261.00 | | 85 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 334.00 | 26 334.00 | | 26 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 454.00 | 206 454.00 | | 206 454.00 |
| |
| 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) | 2 041.00 | | | 2 041.00 |
ST Other accounts | 153.00 | | | 153.00 |
YW Business tax | 115.00 | | | 115.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 115.00 | | | 115.00 |
YZ Total deductible VAT on goods and services | 1 104.00 | | | 1 104.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 195.00 | | | 2 195.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
