| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 48 631 775.00 | | 48 631 775.00 | 48 631 775.00 |
BZ Other receivables | 9 628 517.00 | | 9 628 517.00 | 9 628 517.00 |
CF Cash and cash equivalents | 1 046 618.00 | | 1 046 618.00 | 1 046 618.00 |
CJ TOTAL (II) | 10 675 134.00 | | 10 675 134.00 | 10 675 134.00 |
CO Grand total (0 to V) | 59 306 909.00 | | 59 306 909.00 | 59 306 909.00 |
CU Other investments | 48 631 775.00 | | 48 631 775.00 | 48 631 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 222.00 | | | -83 222.00 |
DL TOTAL (I) | 916 778.00 | | | 916 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 378 343.00 | | | 58 378 343.00 |
DY Tax and social security liabilities | 11 788.00 | | | 11 788.00 |
EC TOTAL (IV) | 58 390 132.00 | | | 58 390 132.00 |
EE Grand total (I to V) | 59 306 909.00 | | | 59 306 909.00 |
EG Accrued income and payables due within one year | 11 788.00 | | | 11 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 66 442.00 | |
FX Taxes, duties, and similar payments | | | 48 730.00 | |
GF Total Operating Expenses (II) | | | 115 172.00 | |
GG - OPERATING RESULT (I - II) | | | -115 172.00 | |
GK Income from other securities and fixed asset receivables | | | 31 949.00 | |
GP Total financial income (V) | | | 31 949.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -83 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 949.00 | | | 31 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 172.00 | | | 115 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 222.00 | | | -83 222.00 |
| |
| 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 | | | 48 678 392.00 | |
I3 DECREASES Total Financial Fixed Assets | | 46 618.00 | 48 631 775.00 | |
I4 DECREASES Grand Total | | 46 618.00 | 48 631 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 48 678 392.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 11 788.00 | 11 788.00 | | 11 788.00 |
VC Group and associates | 9 616 729.00 | 9 616 729.00 | | 9 616 729.00 |
VI Group and Associates | 58 378 343.00 | | 58 378 343.00 | 58 378 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 628 517.00 | 9 628 517.00 | | 9 628 517.00 |
VW VAT | 11 788.00 | 11 788.00 | | 11 788.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 390 132.00 | 11 788.00 | 58 378 343.00 | 58 390 132.00 |
| |
| 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 | 48 730.00 | | | 48 730.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 66 442.00 | | | 66 442.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 48 730.00 | | | 48 730.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 442.00 | | | 66 442.00 |
