| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 745 975.00 | 1 305 057.00 | 440 918.00 | 1 745 975.00 |
BJ TOTAL (I) | 2 945 403.00 | 1 305 057.00 | 1 640 346.00 | 2 945 403.00 |
CF Cash and cash equivalents | 9 283.00 | | 9 283.00 | 9 283.00 |
CJ TOTAL (II) | 9 283.00 | | 9 283.00 | 9 283.00 |
CO Grand total (0 to V) | 2 954 686.00 | 1 305 057.00 | 1 649 629.00 | 2 954 686.00 |
CP Shares due in less than one year | 1 640 346.00 | | | 1 640 346.00 |
CU Other investments | 1 199 428.00 | | 1 199 428.00 | 1 199 428.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 671 000.00 | 671 000.00 | | 671 000.00 |
DH Retained earnings | -1 419 319.00 | -1 650 371.00 | | -1 419 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 847.00 | 231 052.00 | | -11 847.00 |
DK Regulated provisions | 55 274.00 | 47 854.00 | | 55 274.00 |
DL TOTAL (I) | -704 892.00 | -700 465.00 | | -704 892.00 |
DU Loans and Debts from Credit Institutions (3) | 122.00 | 116.00 | | 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 353 318.00 | 2 257 829.00 | | 2 353 318.00 |
DX Trade payables and related accounts | 1 081.00 | 1 370.00 | | 1 081.00 |
EC TOTAL (IV) | 2 354 521.00 | 2 259 314.00 | | 2 354 521.00 |
EE Grand total (I to V) | 1 649 629.00 | 1 558 849.00 | | 1 649 629.00 |
EG Accrued income and payables due within one year | 2 354 521.00 | 2 259 314.00 | | 2 354 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 070.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 253.00 | |
GG - OPERATING RESULT (I - II) | | | -5 253.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 671.00 | |
GL Other interest and similar income | | | 10 902.00 | |
GP Total financial income (V) | | | 39 573.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 470.00 | |
GR Interest and similar expenses | | | 25 276.00 | |
GU Total financial expenses (VI) | | | 38 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 827.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1 125.00 | | |
HG Exceptional depreciation and provisions | 7 420.00 | 7 420.00 | | 7 420.00 |
HH Total exceptional expenses (VIII) | 7 420.00 | 8 545.00 | | 7 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 420.00 | -8 545.00 | | -7 420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 573.00 | 319 860.00 | | 39 573.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 420.00 | 88 808.00 | | 51 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 847.00 | 231 052.00 | | -11 847.00 |
| |
| 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 | 2 813 631.00 | | 132 199.00 | 2 813 631.00 |
I3 DECREASES Total Financial Fixed Assets | 428.00 | | 2 945 403.00 | 428.00 |
I4 DECREASES Grand Total | 428.00 | | 2 945 403.00 | 428.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 813 631.00 | | 132 199.00 | 2 813 631.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 291 587.00 | 13 470.00 | | 1 291 587.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 47 854.00 | 7 420.00 | | 47 854.00 |
7B Total provisions for depreciation | 1 291 587.00 | 13 470.00 | | 1 291 587.00 |
7C Grand total | 1 339 441.00 | 20 890.00 | | 1 339 441.00 |
UG - Financial | | 13 470.00 | | |
UJ - Exceptional | | 7 420.00 | | |
| |
| 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 | 507 375.00 | 507 375.00 | | 507 375.00 |
8B Suppliers and Related Accounts | 1 081.00 | 1 081.00 | | 1 081.00 |
UL Receivables related to investments | 1 745 975.00 | 1 745 975.00 | | 1 745 975.00 |
VG Loans with a maturity of up to one year at origin | 122.00 | 122.00 | | 122.00 |
VI Group and Associates | 1 845 943.00 | 1 845 943.00 | | 1 845 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 745 975.00 | 1 745 975.00 | | 1 745 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 354 521.00 | 2 354 521.00 | | 2 354 521.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | | 374.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 255.00 | 2 373.00 | | 2 255.00 |
ST Other accounts | 655.00 | 2 004.00 | | 655.00 |
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 | 555.00 | | 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 070.00 | 6 537.00 | | 5 070.00 |
