| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 14 093.00 | | 14 093.00 | 14 093.00 |
BJ TOTAL (I) | 1 221 466.00 | | 1 221 466.00 | 1 221 466.00 |
BX Customers and related accounts | 26 795.00 | | 26 795.00 | 26 795.00 |
BZ Other receivables | 195.00 | | 195.00 | 195.00 |
CF Cash and cash equivalents | 1 050.00 | | 1 050.00 | 1 050.00 |
CJ TOTAL (II) | 28 040.00 | | 28 040.00 | 28 040.00 |
CO Grand total (0 to V) | 1 249 506.00 | | 1 249 506.00 | 1 249 506.00 |
CU Other investments | 1 207 373.00 | | 1 207 373.00 | 1 207 373.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 1 016 729.00 | | | 1 016 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 239.00 | | | -2 239.00 |
DK Regulated provisions | 47 373.00 | | | 47 373.00 |
DL TOTAL (I) | 1 226 863.00 | | | 1 226 863.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | | | 28.00 |
DX Trade payables and related accounts | 3 489.00 | | | 3 489.00 |
DY Tax and social security liabilities | 19 126.00 | | | 19 126.00 |
EC TOTAL (IV) | 22 643.00 | | | 22 643.00 |
EE Grand total (I to V) | 1 249 506.00 | | | 1 249 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 451.00 | |
GF Total Operating Expenses (II) | | | 6 451.00 | |
GG - OPERATING RESULT (I - II) | | | -6 451.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 195.00 | |
GP Total financial income (V) | | | 195.00 | |
GR Interest and similar expenses | | | 117.00 | |
GU Total financial expenses (VI) | | | 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 135.00 | | | -4 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195.00 | | | 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 434.00 | | | 2 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 239.00 | | | -2 239.00 |
| |
| 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 | 1 223 912.00 | | | 1 223 912.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 446.00 | 1 221 466.00 | |
I4 DECREASES Grand Total | | 2 446.00 | 1 221 466.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 223 912.00 | | | 1 223 912.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 47 373.00 | | | 47 373.00 |
7C Grand total | 47 373.00 | | | 47 373.00 |
| |
| 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 | 3 489.00 | 3 489.00 | | 3 489.00 |
8E Income Taxes | 19 126.00 | 19 126.00 | | 19 126.00 |
UL Receivables related to investments | 14 093.00 | | 14 093.00 | 14 093.00 |
UX Other trade receivables | 26 795.00 | 26 795.00 | | 26 795.00 |
VC Group and associates | 195.00 | 195.00 | | 195.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 083.00 | 26 990.00 | 14 093.00 | 41 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 643.00 | 22 643.00 | | 22 643.00 |
| |
| 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) | 4 733.00 | | | 4 733.00 |
ST Other accounts | 1 718.00 | | | 1 718.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 451.00 | | | 6 451.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
