| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 448 004.00 | | 448 004.00 | 448 004.00 |
BJ TOTAL (I) | 448 504.00 | | 448 504.00 | 448 504.00 |
BT Goods | 1 093 011.00 | | 1 093 011.00 | 1 093 011.00 |
CF Cash and cash equivalents | 7 705.00 | | 7 705.00 | 7 705.00 |
CJ TOTAL (II) | 1 100 716.00 | | 1 100 716.00 | 1 100 716.00 |
CO Grand total (0 to V) | 1 549 221.00 | | 1 549 221.00 | 1 549 221.00 |
CP Shares due in less than one year | 448 004.00 | | | 448 004.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 500.00 | 25 500.00 | | 25 500.00 |
DD Legal reserve (1) | 2 550.00 | | | 2 550.00 |
DH Retained earnings | 156 438.00 | 83 549.00 | | 156 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -540 127.00 | 75 438.00 | | -540 127.00 |
DL TOTAL (I) | -355 639.00 | 184 488.00 | | -355 639.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 110.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 903 900.00 | 1 486 402.00 | | 1 903 900.00 |
DX Trade payables and related accounts | 851.00 | 504.00 | | 851.00 |
EC TOTAL (IV) | 1 904 860.00 | 1 487 015.00 | | 1 904 860.00 |
EE Grand total (I to V) | 1 549 221.00 | 1 671 503.00 | | 1 549 221.00 |
EG Accrued income and payables due within one year | 1 904 860.00 | 1 487 015.00 | | 1 904 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 536.00 | |
GF Total Operating Expenses (II) | | | 4 536.00 | |
GG - OPERATING RESULT (I - II) | | | -4 536.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 357.00 | |
GP Total financial income (V) | | | 48 357.00 | |
GR Interest and similar expenses | | | 26 672.00 | |
GU Total financial expenses (VI) | | | 26 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 557 276.00 | 29 023.00 | | 557 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 357.00 | 132 848.00 | | 48 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 588 483.00 | 57 409.00 | | 588 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -540 127.00 | 75 438.00 | | -540 127.00 |
| |
| 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 | 578 291.00 | | 48 357.00 | 578 291.00 |
I3 DECREASES Total Financial Fixed Assets | 178 143.00 | | 448 504.00 | 178 143.00 |
I4 DECREASES Grand Total | 178 143.00 | | 448 504.00 | 178 143.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 578 291.00 | | 48 357.00 | 578 291.00 |
| |
| 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 | 1 098 711.00 | 1 098 711.00 | | 1 098 711.00 |
8B Suppliers and Related Accounts | 851.00 | 851.00 | | 851.00 |
UL Receivables related to investments | 448 004.00 | 448 004.00 | | 448 004.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 805 189.00 | 805 189.00 | | 805 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 448 004.00 | 448 004.00 | | 448 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 904 860.00 | 1 904 860.00 | | 1 904 860.00 |
| |
| 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) | 1 655.00 | 1 748.00 | | 1 655.00 |
ST Other accounts | 721.00 | 550.00 | | 721.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | 2 160.00 | | 2 160.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 536.00 | 4 458.00 | | 4 536.00 |
