| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 32 652 518.00 | 32 652 442.00 | 76.00 | 32 652 518.00 |
BZ Other receivables | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 52 583.00 | | 52 583.00 | 52 583.00 |
CJ TOTAL (II) | 62 583.00 | | 62 583.00 | 62 583.00 |
CO Grand total (0 to V) | 32 715 101.00 | 32 652 442.00 | 62 659.00 | 32 715 101.00 |
CU Other investments | 32 652 442.00 | 32 652 442.00 | | 32 652 442.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -465 499.00 | -430 721.00 | | -465 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 460 495.00 | -34 778.00 | | -5 460 495.00 |
DL TOTAL (I) | -5 825 994.00 | -365 499.00 | | -5 825 994.00 |
DX Trade payables and related accounts | 7 080.00 | 3 840.00 | | 7 080.00 |
EA Other liabilities | 5 881 573.00 | 428 841.00 | | 5 881 573.00 |
EC TOTAL (IV) | 5 888 653.00 | 432 681.00 | | 5 888 653.00 |
EE Grand total (I to V) | 62 659.00 | 67 182.00 | | 62 659.00 |
EG Accrued income and payables due within one year | 5 888 653.00 | | | 5 888 653.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 763.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 763.00 | |
GG - OPERATING RESULT (I - II) | | | -7 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 79.00 | | |
HH Total exceptional expenses (VIII) | | 79.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -79.00 | | |
HK Income tax | 5 452 732.00 | 27 596.00 | | 5 452 732.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 460 495.00 | 34 778.00 | | 5 460 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 460 495.00 | -34 778.00 | | -5 460 495.00 |
| |
| 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 | 32 652 518.00 | | | 32 652 518.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 652 518.00 | |
I4 DECREASES Grand Total | | | 32 652 518.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 652 518.00 | | | 32 652 518.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 32 652 442.00 | | | 32 652 442.00 |
7C Grand total | 32 652 442.00 | | | 32 652 442.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 7 080.00 | 7 080.00 | | 7 080.00 |
VC Group and associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VI Group and Associates | 5 881 573.00 | 5 881 573.00 | | 5 881 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 888 653.00 | 5 888 653.00 | | 5 888 653.00 |
| |
| 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) | 4 643.00 | | | 4 643.00 |
ST Other accounts | 3 120.00 | | | 3 120.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 763.00 | | | 7 763.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
