| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 810 226.00 | | 810 226.00 | 810 226.00 |
BJ TOTAL (I) | 962 675.00 | | 962 675.00 | 962 675.00 |
CF Cash and cash equivalents | 494.00 | | 494.00 | 494.00 |
CJ TOTAL (II) | 494.00 | | 494.00 | 494.00 |
CO Grand total (0 to V) | 963 170.00 | | 963 170.00 | 963 170.00 |
CP Shares due in less than one year | 810 226.00 | | | 810 226.00 |
CU Other investments | 152 449.00 | | 152 449.00 | 152 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 000.00 | 29 000.00 | | 29 000.00 |
DH Retained earnings | -140 627.00 | -131 977.00 | | -140 627.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 165.00 | -8 650.00 | | -8 165.00 |
DL TOTAL (I) | -119 792.00 | -111 627.00 | | -119 792.00 |
DU Loans and Debts from Credit Institutions (3) | 122.00 | 110.00 | | 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 082 074.00 | 949 037.00 | | 1 082 074.00 |
DX Trade payables and related accounts | 766.00 | 714.00 | | 766.00 |
EC TOTAL (IV) | 1 082 962.00 | 949 861.00 | | 1 082 962.00 |
EE Grand total (I to V) | 963 170.00 | 838 234.00 | | 963 170.00 |
EG Accrued income and payables due within one year | 1 082 962.00 | 949 861.00 | | 1 082 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 081.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GF Total Operating Expenses (II) | | | 4 264.00 | |
GG - OPERATING RESULT (I - II) | | | -4 264.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 385.00 | |
GP Total financial income (V) | | | 10 385.00 | |
GR Interest and similar expenses | | | 14 286.00 | |
GU Total financial expenses (VI) | | | 14 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 385.00 | 11 285.00 | | 10 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 550.00 | 19 936.00 | | 18 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 165.00 | -8 650.00 | | -8 165.00 |
| |
| 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 | 837 290.00 | | 125 385.00 | 837 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 962 675.00 | |
I4 DECREASES Grand Total | | | 962 675.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 837 290.00 | | 125 385.00 | 837 290.00 |
| |
| 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 | 766.00 | 766.00 | | 766.00 |
UL Receivables related to investments | 810 226.00 | 810 226.00 | | 810 226.00 |
VG Loans with a maturity of up to one year at origin | 122.00 | 122.00 | | 122.00 |
VI Group and Associates | 1 082 074.00 | 1 082 074.00 | | 1 082 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 810 226.00 | 810 226.00 | | 810 226.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 082 962.00 | 1 082 962.00 | | 1 082 962.00 |
| |
| 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) | 1 355.00 | 1 492.00 | | 1 355.00 |
ST Other accounts | 566.00 | 537.00 | | 566.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 2 160.00 | | 2 160.00 |
YW Business tax | 183.00 | 181.00 | | 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 183.00 | 181.00 | | 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 081.00 | 4 189.00 | | 4 081.00 |
