| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 573 062.00 | | 2 573 062.00 | 2 573 062.00 |
BJ TOTAL (I) | 2 573 062.00 | | 2 573 062.00 | 2 573 062.00 |
BT Goods | 582 000.00 | | 582 000.00 | 582 000.00 |
CF Cash and cash equivalents | 414.00 | | 414.00 | 414.00 |
CJ TOTAL (II) | 582 414.00 | | 582 414.00 | 582 414.00 |
CO Grand total (0 to V) | 3 155 475.00 | | 3 155 475.00 | 3 155 475.00 |
CP Shares due in less than one year | 2 573 062.00 | | | 2 573 062.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 500.00 | 18 500.00 | | 18 500.00 |
DH Retained earnings | -165 823.00 | -150 972.00 | | -165 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 966.00 | -14 851.00 | | -13 966.00 |
DL TOTAL (I) | -161 289.00 | -147 323.00 | | -161 289.00 |
DU Loans and Debts from Credit Institutions (3) | 89.00 | 82.00 | | 89.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 247 331.00 | 3 113 711.00 | | 3 247 331.00 |
DX Trade payables and related accounts | 69 344.00 | 69 292.00 | | 69 344.00 |
EC TOTAL (IV) | 3 316 764.00 | 3 183 085.00 | | 3 316 764.00 |
EE Grand total (I to V) | 3 155 475.00 | 3 035 762.00 | | 3 155 475.00 |
EG Accrued income and payables due within one year | 3 316 764.00 | 3 183 085.00 | | 3 316 764.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 050.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GF Total Operating Expenses (II) | | | 4 233.00 | |
GG - OPERATING RESULT (I - II) | | | -4 233.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 836.00 | |
GP Total financial income (V) | | | 36 836.00 | |
GR Interest and similar expenses | | | 46 569.00 | |
GU Total financial expenses (VI) | | | 46 569.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 836.00 | 39 364.00 | | 36 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 803.00 | 54 214.00 | | 50 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 966.00 | -14 851.00 | | -13 966.00 |
| |
| 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 | 2 453 225.00 | | 119 836.00 | 2 453 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 573 062.00 | |
I4 DECREASES Grand Total | | | 2 573 062.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 453 225.00 | | 119 836.00 | 2 453 225.00 |
| |
| 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 | 69 344.00 | 69 344.00 | | 69 344.00 |
UL Receivables related to investments | 2 573 062.00 | 2 573 062.00 | | 2 573 062.00 |
VG Loans with a maturity of up to one year at origin | 89.00 | 89.00 | | 89.00 |
VI Group and Associates | 3 247 331.00 | 3 247 331.00 | | 3 247 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 573 062.00 | 2 573 062.00 | | 2 573 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 316 764.00 | 3 316 764.00 | | 3 316 764.00 |
| |
| 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 | 1 293.00 | | 1 355.00 |
ST Other accounts | 535.00 | 419.00 | | 535.00 |
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 | 4 050.00 | 3 873.00 | | 4 050.00 |
