| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | | |
BB Receivables related to investments | 4 388.00 | | 4 388.00 | 4 388.00 |
BJ TOTAL (I) | 372 293.00 | | 372 293.00 | 372 293.00 |
BZ Other receivables | 128 851.00 | | 128 851.00 | 128 851.00 |
CF Cash and cash equivalents | 37 594.00 | | 37 594.00 | 37 594.00 |
CH Prepaid expenses | 400.00 | | 400.00 | 400.00 |
CJ TOTAL (II) | 166 846.00 | | 166 846.00 | 166 846.00 |
CO Grand total (0 to V) | 539 139.00 | | 539 139.00 | 539 139.00 |
CU Other investments | 367 905.00 | | 367 905.00 | 367 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -21 943.00 | -16 209.00 | | -21 943.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 480.00 | -5 733.00 | | -4 480.00 |
DK Regulated provisions | 26 143.00 | 25 802.00 | | 26 143.00 |
DL TOTAL (I) | 719.00 | 4 858.00 | | 719.00 |
DU Loans and Debts from Credit Institutions (3) | | 24 881.00 | | |
DX Trade payables and related accounts | 4 271.00 | 1 864.00 | | 4 271.00 |
DY Tax and social security liabilities | 134.00 | 132.00 | | 134.00 |
EA Other liabilities | 534 014.00 | 407 193.00 | | 534 014.00 |
EC TOTAL (IV) | 538 420.00 | 434 071.00 | | 538 420.00 |
EE Grand total (I to V) | 539 139.00 | 438 930.00 | | 539 139.00 |
EG Accrued income and payables due within one year | 538 420.00 | 434 071.00 | | 538 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 777.00 | |
FX Taxes, duties, and similar payments | | | 178.00 | |
GF Total Operating Expenses (II) | | | 3 956.00 | |
GG - OPERATING RESULT (I - II) | | | -3 955.00 | |
GR Interest and similar expenses | | | 174.00 | |
GU Total financial expenses (VI) | | | 174.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -174.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9.00 | 2 220.00 | | 9.00 |
HG Exceptional depreciation and provisions | 341.00 | 341.00 | | 341.00 |
HH Total exceptional expenses (VIII) | 350.00 | 2 562.00 | | 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -350.00 | -2 562.00 | | -350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 481.00 | 5 733.00 | | 4 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 480.00 | -5 733.00 | | -4 480.00 |
| |
| 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 | 372 293.00 | | | 372 293.00 |
I3 DECREASES Total Financial Fixed Assets | | | 372 293.00 | |
I4 DECREASES Grand Total | | | 372 293.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 372 293.00 | | | 372 293.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 802.00 | 341.00 | | 25 802.00 |
7C Grand total | 25 802.00 | 341.00 | | 25 802.00 |
UJ - Exceptional | | 341.00 | | |
| |
| 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 | 4 271.00 | 4 271.00 | | 4 271.00 |
8K Other liabilities (including liabilities related to repo transactions) | 444 017.00 | 444 017.00 | | 444 017.00 |
UL Receivables related to investments | 4 388.00 | | 4 388.00 | 4 388.00 |
VB VAT | 1 068.00 | 1 068.00 | | 1 068.00 |
VC Group and associates | 80 000.00 | 80 000.00 | | 80 000.00 |
VI Group and Associates | 89 997.00 | 89 997.00 | | 89 997.00 |
VK Loans repaid during the year | 24 881.00 | | | 24 881.00 |
VQ Other Taxes, Duties, and Similar Debts | 134.00 | 134.00 | | 134.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47 783.00 | 47 783.00 | | 47 783.00 |
VS Prepaid expenses | 400.00 | 400.00 | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 639.00 | 129 251.00 | 4 388.00 | 133 639.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 538 420.00 | 538 420.00 | | 538 420.00 |
| |
| 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) | 682.00 | 1 262.00 | | 682.00 |
ST Other accounts | 524.00 | 303.00 | | 524.00 |
YT Subcontracting | 2 570.00 | | | 2 570.00 |
YW Business tax | 178.00 | 177.00 | | 178.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 178.00 | 177.00 | | 178.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 777.00 | 1 565.00 | | 3 777.00 |
